Terraced
BD5
3 beds
1 bath
Hastings Street Bradford BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£10,294
↗ 35%After 5 Years
Change In Property Value
£25,634
↗ 27%After 5 Years
Return On Investment
122%
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 | £7,272 | £7,381 | £7,566 | £7,755 | £7,987 | £37,961 |
| Total Expenses | £4,996 | £5,019 | £5,048 | £5,078 | £5,112 | £25,253 |
| Profit Before Tax | £2,276 | £2,362 | £2,518 | £2,677 | £2,876 | £12,708 |
| Profit After Tax | £1,843 | £1,914 | £2,039 | £2,168 | £2,329 | £10,294 |
| Change In Property Value | £3,325 | £3,441 | £5,597 | £6,442 | £6,828 | £25,634 |
| Net Return | £5,168 | £5,355 | £7,636 | £8,610 | £9,158 | £35,927 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 18% | 26% | 29% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change