Terraced
BD5
4 beds
1 bath
Thornton Lane, Bradford BD5
Yorkshire and The Humber, England · BD5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,807
↗ 27%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
116%
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 | £12,732 | £12,923 | £13,246 | £13,577 | £13,985 | £66,463 |
| Total Expenses | £9,311 | £9,342 | £9,385 | £9,429 | £9,481 | £46,948 |
| Profit Before Tax | £3,421 | £3,581 | £3,861 | £4,148 | £4,504 | £19,514 |
| Profit After Tax | £2,771 | £2,901 | £3,127 | £3,360 | £3,648 | £15,807 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £9,421 | £9,783 | £14,322 | £16,244 | £17,305 | £67,074 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change