Terraced
BD6
3 beds
1 bath
Beacon Road, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£19,480
↗ 29%After 5 Years
Change In Property Value
£59,362
↗ 27%After 5 Years
Return On Investment
118%
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 | £14,964 | £15,188 | £15,568 | £15,957 | £16,436 | £78,114 |
| Total Expenses | £10,725 | £10,759 | £10,808 | £10,857 | £10,916 | £54,065 |
| Profit Before Tax | £4,239 | £4,430 | £4,761 | £5,100 | £5,520 | £24,049 |
| Profit After Tax | £3,434 | £3,588 | £3,856 | £4,131 | £4,471 | £19,480 |
| Change In Property Value | £7,700 | £7,970 | £12,962 | £14,918 | £15,813 | £59,362 |
| Net Return | £11,134 | £11,557 | £16,818 | £19,049 | £20,284 | £78,842 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change