Semi Detached
BD9
2 beds
1 bath
Rydal Avenue, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£12,362
↗ 25%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,986 | £11,261 | £11,599 | £55,125 |
| Total Expenses | £7,904 | £7,931 | £7,969 | £8,007 | £8,052 | £39,863 |
| Profit Before Tax | £2,656 | £2,787 | £3,017 | £3,254 | £3,547 | £15,261 |
| Profit After Tax | £2,151 | £2,258 | £2,444 | £2,636 | £2,873 | £12,362 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £7,751 | £8,054 | £11,871 | £13,485 | £14,373 | £55,534 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change