Semi Detached BD10 2 beds 2 baths

Billing View, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£38,800First Year

Profit From Rental Income

After 5 Years

£14,794

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£36,317

↗ 29%After 5 Years

Return On Investment

132%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,087	£9,314	£9,547	£45,719
Total Expenses	£5,436	£5,462	£5,485	£5,519	£5,553	£27,455
Profit Before Tax	£3,384	£3,491	£3,601	£3,795	£3,994	£18,265
Profit After Tax	£2,741	£2,827	£2,917	£3,074	£3,235	£14,794
Change In Property Value	£4,410	£7,173	£8,255	£8,750	£7,729	£36,317
Net Return	£7,151	£10,000	£11,172	£11,824	£10,965	£51,112
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	18%	26%	29%	30%	28%	132%

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