Detached
BD9
4 beds
4 baths
Redbrook Way, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£33,647
↗ 27%After 5 Years
Change In Property Value
£106,582
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,076 | £26,467 | £27,129 | £27,807 | £28,641 | £136,120 |
| Total Expenses | £18,779 | £18,830 | £18,907 | £18,986 | £19,080 | £94,581 |
| Profit Before Tax | £7,297 | £7,637 | £8,222 | £8,822 | £9,562 | £41,539 |
| Profit After Tax | £5,910 | £6,186 | £6,660 | £7,145 | £7,745 | £33,647 |
| Change In Property Value | £13,825 | £14,309 | £23,272 | £26,784 | £28,391 | £106,582 |
| Net Return | £19,735 | £20,495 | £29,932 | £33,930 | £36,136 | £140,229 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change