Terraced
BD9
5 beds
3 baths
Keighley Road, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£14,171
↗ 26%After 5 Years
Change In Property Value
£48,569
↗ 27%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,058 | £12,360 | £12,669 | £13,049 | £62,015 |
| Total Expenses | £8,830 | £8,859 | £8,900 | £8,942 | £8,990 | £44,520 |
| Profit Before Tax | £3,051 | £3,199 | £3,460 | £3,727 | £4,058 | £17,495 |
| Profit After Tax | £2,471 | £2,591 | £2,803 | £3,019 | £3,287 | £14,171 |
| Change In Property Value | £6,300 | £6,521 | £10,605 | £12,206 | £12,938 | £48,569 |
| Net Return | £8,771 | £9,112 | £13,408 | £15,224 | £16,225 | £62,740 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change