Terraced
BD10
3 beds
2 baths
Yewdall Way, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£8,581
↗ 16%After 5 Years
Change In Property Value
£47,220
↗ 27%After 5 Years
Return On Investment
104%
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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £8,463 | £8,490 | £8,527 | £8,564 | £8,607 | £42,651 |
| Profit Before Tax | £1,737 | £1,863 | £2,085 | £2,313 | £2,596 | £10,594 |
| Profit After Tax | £1,407 | £1,509 | £1,689 | £1,874 | £2,103 | £8,581 |
| Change In Property Value | £6,125 | £6,339 | £10,311 | £11,866 | £12,578 | £47,220 |
| Net Return | £7,532 | £7,848 | £12,000 | £13,740 | £14,681 | £55,801 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 27% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change