Semi Detached BD4 3 beds 1 bath

Holme Wood Road, Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£14,863

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£37,470

↗ 29%After 5 Years

Return On Investment

131%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,976	£9,111	£9,247	£9,478	£9,715	£46,528
Total Expenses	£5,580	£5,606	£5,630	£5,664	£5,698	£28,179
Profit Before Tax	£3,396	£3,504	£3,617	£3,815	£4,017	£18,349
Profit After Tax	£2,750	£2,839	£2,930	£3,090	£3,254	£14,863
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£7,300	£10,239	£11,447	£12,118	£11,229	£52,333
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	131%

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