Semi Detached
BD4
2 beds
2 baths
Saxton Place Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£9,823
↗ 19%After 5 Years
Change In Property Value
£44,522
↗ 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 | £10,104 | £10,256 | £10,512 | £10,775 | £11,098 | £52,744 |
| Total Expenses | £8,057 | £8,083 | £8,120 | £8,157 | £8,200 | £40,617 |
| Profit Before Tax | £2,047 | £2,172 | £2,392 | £2,618 | £2,898 | £12,127 |
| Profit After Tax | £1,658 | £1,759 | £1,938 | £2,120 | £2,347 | £9,823 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £7,433 | £7,737 | £11,659 | £13,309 | £14,207 | £54,345 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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