Terraced
BD10
1 bed
1 bath
New Street, Idle, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£12,049
↗ 31%After 5 Years
Change In Property Value
£33,728
↗ 27%After 5 Years
Return On Investment
119%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £6,359 | £6,384 | £6,418 | £6,452 | £6,492 | £32,106 |
| Profit Before Tax | £2,641 | £2,751 | £2,945 | £3,145 | £3,394 | £14,875 |
| Profit After Tax | £2,139 | £2,228 | £2,386 | £2,548 | £2,749 | £12,049 |
| Change In Property Value | £4,375 | £4,528 | £7,365 | £8,476 | £8,985 | £33,728 |
| Net Return | £6,514 | £6,756 | £9,750 | £11,024 | £11,733 | £45,778 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 30% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change