Semi Detached
BD4
2 beds
2 baths
Saxton Place Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£14,709
↗ 29%After 5 Years
Change In Property Value
£44,522
↗ 27%After 5 Years
Return On Investment
117%
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 | £11,388 | £11,559 | £11,848 | £12,144 | £12,508 | £59,447 |
| Total Expenses | £8,185 | £8,214 | £8,253 | £8,294 | £8,341 | £41,287 |
| Profit Before Tax | £3,203 | £3,345 | £3,594 | £3,850 | £4,167 | £18,160 |
| Profit After Tax | £2,594 | £2,710 | £2,911 | £3,119 | £3,375 | £14,709 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £8,369 | £8,687 | £12,633 | £14,307 | £15,235 | £59,231 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change