Semi Detached BD11 4 beds 2 baths

Plot 6, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£41,116

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£108,087

↗ 29%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,372	£24,738	£25,109	£25,736	£26,380	£126,334
Total Expenses	£15,003	£15,052	£15,099	£15,172	£15,247	£75,574
Profit Before Tax	£9,369	£9,686	£10,009	£10,564	£11,132	£50,760
Profit After Tax	£7,589	£7,845	£8,108	£8,557	£9,017	£41,116
Change In Property Value	£13,125	£21,347	£24,568	£26,042	£23,004	£108,087
Net Return	£20,714	£29,192	£32,676	£34,599	£32,021	£149,203
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	17%	24%	27%	29%	27%	125%

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