Detached BD10 1 bed 1 bath

Greenfield Lane, Idle, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£30,985First Year

Profit From Rental Income

After 5 Years

£11,296

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£28,809

↗ 29%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,101	£7,207	£7,388	£7,572	£36,264
Total Expenses	£4,415	£4,438	£4,459	£4,488	£4,517	£22,318
Profit Before Tax	£2,581	£2,662	£2,748	£2,900	£3,055	£13,946
Profit After Tax	£2,090	£2,157	£2,226	£2,349	£2,475	£11,296
Change In Property Value	£3,498	£5,690	£6,548	£6,941	£6,131	£28,809
Net Return	£5,588	£7,846	£8,774	£9,290	£8,606	£40,105
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	129%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change