Detached
BD2
3 beds
2 baths
Buttermere Road, Bradford BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£37,544
↗ 34%After 5 Years
Change In Property Value
£94,440
↗ 27%After 5 Years
Return On Investment
119%
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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £16,906 | £16,956 | £17,030 | £17,107 | £17,198 | £85,197 |
| Profit Before Tax | £8,294 | £8,622 | £9,187 | £9,766 | £10,481 | £46,351 |
| Profit After Tax | £6,718 | £6,984 | £7,442 | £7,911 | £8,490 | £37,544 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £18,968 | £19,663 | £28,063 | £31,644 | £33,647 | £131,984 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 30% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change