Terraced
BD4
2 beds
1 bath
Dawson Street, Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£8,366
↗ 33%After 5 Years
Change In Property Value
£21,586
↗ 27%After 5 Years
Return On Investment
120%
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 | £6,132 | £6,224 | £6,380 | £6,539 | £6,735 | £32,010 |
| Total Expenses | £4,287 | £4,308 | £4,334 | £4,361 | £4,391 | £21,682 |
| Profit Before Tax | £1,845 | £1,916 | £2,045 | £2,178 | £2,344 | £10,328 |
| Profit After Tax | £1,494 | £1,552 | £1,657 | £1,764 | £1,899 | £8,366 |
| Change In Property Value | £2,800 | £2,898 | £4,713 | £5,425 | £5,750 | £21,586 |
| Net Return | £4,294 | £4,450 | £6,370 | £7,189 | £7,649 | £29,952 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change