Semi Detached BD14 3 beds 1 bath

Sandringham Close, Bradford BD14

Yorkshire and The Humber, England · BD14

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£19,436

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£57,646

↗ 29%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£8,195	£8,226	£8,256	£8,299	£8,343	£41,319
Profit Before Tax	£4,405	£4,563	£4,725	£5,007	£5,295	£23,995
Profit After Tax	£3,568	£3,696	£3,827	£4,055	£4,289	£19,436
Change In Property Value	£7,000	£11,385	£13,103	£13,889	£12,269	£57,646
Net Return	£10,568	£15,081	£16,930	£17,945	£16,558	£77,082
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%

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