Semi Detached
BD4
3 beds
1 bath
Holmefield View Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,207
↗ 20%After 5 Years
Change In Property Value
£45,871
↗ 27%After 5 Years
Return On Investment
108%
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 | £10,416 | £10,572 | £10,837 | £11,107 | £11,441 | £54,373 |
| Total Expenses | £8,286 | £8,313 | £8,351 | £8,389 | £8,433 | £41,772 |
| Profit Before Tax | £2,130 | £2,259 | £2,486 | £2,719 | £3,008 | £12,601 |
| Profit After Tax | £1,725 | £1,830 | £2,014 | £2,202 | £2,436 | £10,207 |
| Change In Property Value | £5,950 | £6,158 | £10,016 | £11,527 | £12,219 | £45,871 |
| Net Return | £7,675 | £7,988 | £12,030 | £13,730 | £14,656 | £56,078 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change