Terraced
BD3
4 beds
1 bath
Leeds Road Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£20,859
↗ 33%After 5 Years
Change In Property Value
£56,664
↗ 27%After 5 Years
Return On Investment
121%
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 | £14,904 | £15,128 | £15,506 | £15,893 | £16,370 | £77,801 |
| Total Expenses | £10,322 | £10,356 | £10,405 | £10,454 | £10,513 | £52,050 |
| Profit Before Tax | £4,582 | £4,772 | £5,101 | £5,439 | £5,858 | £25,751 |
| Profit After Tax | £3,711 | £3,865 | £4,132 | £4,406 | £4,745 | £20,859 |
| Change In Property Value | £7,350 | £7,607 | £12,373 | £14,240 | £15,094 | £56,664 |
| Net Return | £11,061 | £11,472 | £16,505 | £18,645 | £19,839 | £77,522 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change