Semi Detached
BD6
3 beds
1 bath
Brownroyd Hill Road, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£20,951
↗ 29%After 5 Years
Change In Property Value
£63,410
↗ 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 | £15,984 | £16,224 | £16,629 | £17,045 | £17,556 | £83,439 |
| Total Expenses | £11,422 | £11,458 | £11,509 | £11,561 | £11,623 | £57,573 |
| Profit Before Tax | £4,562 | £4,766 | £5,121 | £5,484 | £5,933 | £25,866 |
| Profit After Tax | £3,695 | £3,861 | £4,148 | £4,442 | £4,806 | £20,951 |
| Change In Property Value | £8,225 | £8,513 | £13,846 | £15,935 | £16,891 | £63,410 |
| Net Return | £11,920 | £12,374 | £17,993 | £20,377 | £21,697 | £84,361 |
| 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