Detached
BD9
4 beds
2 baths
Duchy Avenue, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£38,600
↗ 26%After 5 Years
Change In Property Value
£121,423
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £21,324 | £21,380 | £21,466 | £21,554 | £21,660 | £107,383 |
| Profit Before Tax | £8,376 | £8,766 | £9,433 | £10,117 | £10,962 | £47,655 |
| Profit After Tax | £6,785 | £7,100 | £7,641 | £8,195 | £8,879 | £38,600 |
| Change In Property Value | £15,750 | £16,301 | £26,513 | £30,514 | £32,345 | £121,423 |
| Net Return | £22,535 | £23,401 | £34,154 | £38,709 | £41,224 | £160,023 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change