Semi Detached
BD8
3 beds
1 bath
Park Hill Drive, Bradford BD8
Yorkshire and The Humber, England · BD8
View property listing
Initial Investment
£75,998First YearProfit From Rental Income
£15,985
↗ 21%After 5 Years
Change In Property Value
£67,456
↗ 27%After 5 Years
Return On Investment
110%
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 | £15,312 | £15,542 | £15,930 | £16,328 | £16,818 | £79,931 |
| Total Expenses | £11,950 | £11,984 | £12,034 | £12,085 | £12,144 | £60,197 |
| Profit Before Tax | £3,362 | £3,557 | £3,896 | £4,244 | £4,674 | £19,734 |
| Profit After Tax | £2,723 | £2,882 | £3,156 | £3,438 | £3,786 | £15,985 |
| Change In Property Value | £8,750 | £9,056 | £14,729 | £16,952 | £17,969 | £67,456 |
| Net Return | £11,473 | £11,938 | £17,885 | £20,389 | £21,755 | £83,440 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change