Terraced
BD3
5 beds
4 baths
Leeds Old Road Bradford, West Yorkshire BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£44,933
↗ 39%After 5 Years
Change In Property Value
£97,138
↗ 27%After 5 Years
Return On Investment
124%
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 | £27,564 | £27,977 | £28,677 | £29,394 | £30,276 | £143,888 |
| Total Expenses | £17,539 | £17,592 | £17,673 | £17,756 | £17,854 | £88,415 |
| Profit Before Tax | £10,025 | £10,385 | £11,004 | £11,638 | £12,421 | £55,473 |
| Profit After Tax | £8,120 | £8,412 | £8,913 | £9,427 | £10,061 | £44,933 |
| Change In Property Value | £12,600 | £13,041 | £21,210 | £24,411 | £25,876 | £97,138 |
| Net Return | £20,720 | £21,453 | £30,123 | £33,838 | £35,937 | £142,071 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 31% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change