Semi Detached BD4 3 beds 1 bath

Wenborough Lane, Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£21,362

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£51,882

↗ 29%After 5 Years

Return On Investment

133%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,420	£12,606	£12,795	£13,115	£13,443	£64,380
Total Expenses	£7,534	£7,565	£7,594	£7,636	£7,680	£38,008
Profit Before Tax	£4,887	£5,042	£5,202	£5,479	£5,763	£26,372
Profit After Tax	£3,958	£4,084	£4,213	£4,438	£4,668	£21,362
Change In Property Value	£6,300	£10,247	£11,793	£12,500	£11,042	£51,882
Net Return	£10,258	£14,330	£16,006	£16,938	£15,710	£73,243
Return From Rental Income (%)	7%	7%	8%	8%	8%	39%
Total Net Return (%)	19%	26%	29%	31%	29%	133%

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