Terraced
BD10
2 beds
1 bath
Fourlands Road, Idle, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£9,258
↗ 16%After 5 Years
Change In Property Value
£49,918
↗ 27%After 5 Years
Return On Investment
105%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £8,920 | £8,948 | £8,986 | £9,025 | £9,070 | £44,948 |
| Profit Before Tax | £1,880 | £2,014 | £2,250 | £2,492 | £2,792 | £11,430 |
| Profit After Tax | £1,523 | £1,632 | £1,823 | £2,019 | £2,262 | £9,258 |
| Change In Property Value | £6,475 | £6,702 | £10,900 | £12,545 | £13,297 | £49,918 |
| Net Return | £7,998 | £8,333 | £12,722 | £14,563 | £15,559 | £59,176 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change