Terraced
BD7
6 beds
4 baths
Ashgrove, Bradford, West Yorkshire BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£41,237
↗ 31%After 5 Years
Change In Property Value
£110,629
↗ 27%After 5 Years
Return On Investment
115%
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 | £28,704 | £29,135 | £29,863 | £30,609 | £31,528 | £149,839 |
| Total Expenses | £19,637 | £19,692 | £19,775 | £19,861 | £19,963 | £98,928 |
| Profit Before Tax | £9,067 | £9,443 | £10,088 | £10,749 | £11,564 | £50,910 |
| Profit After Tax | £7,344 | £7,649 | £8,171 | £8,706 | £9,367 | £41,237 |
| Change In Property Value | £14,350 | £14,852 | £24,156 | £27,802 | £29,470 | £110,629 |
| Net Return | £21,694 | £22,501 | £32,327 | £36,508 | £38,837 | £151,867 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 29% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change