Terraced
BD12
3 beds
1 bath
Cross Street, Oakenshaw, Bradford, West Yorkshire BD12
Yorkshire and The Humber, England · BD12
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£12,176
↗ 36%After 5 Years
Change In Property Value
£29,681
↗ 27%After 5 Years
Return On Investment
123%
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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £5,704 | £5,728 | £5,760 | £5,793 | £5,831 | £28,817 |
| Profit Before Tax | £2,696 | £2,798 | £2,979 | £3,164 | £3,396 | £15,032 |
| Profit After Tax | £2,184 | £2,266 | £2,413 | £2,563 | £2,750 | £12,176 |
| Change In Property Value | £3,850 | £3,985 | £6,481 | £7,459 | £7,906 | £29,681 |
| Net Return | £6,034 | £6,251 | £8,894 | £10,022 | £10,657 | £41,857 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 18% | 18% | 26% | 29% | 31% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change