Terraced
BD10
1 bed
1 bath
New Street, Idle, Bradford BD10
Yorkshire and The Humber, England · BD10
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£12,852
↗ 35%After 5 Years
Change In Property Value
£32,379
↗ 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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £6,161 | £6,186 | £6,220 | £6,254 | £6,293 | £31,114 |
| Profit Before Tax | £2,839 | £2,949 | £3,144 | £3,344 | £3,592 | £15,867 |
| Profit After Tax | £2,300 | £2,389 | £2,546 | £2,708 | £2,909 | £12,852 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £6,500 | £6,736 | £9,617 | £10,845 | £11,535 | £45,232 |
| 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