Semi Detached BD4 3 beds 1 bath

Dorchester Crescent, Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£17,471

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£43,235

↗ 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	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£6,362	£6,390	£6,416	£6,453	£6,491	£32,112
Profit Before Tax	£3,994	£4,121	£4,253	£4,483	£4,718	£21,570
Profit After Tax	£3,235	£3,338	£3,445	£3,631	£3,822	£17,471
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£8,485	£11,877	£13,272	£14,048	£13,023	£60,706
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	18%	26%	29%	31%	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