Semi Detached BD5 3 beds 2 baths

Mayo Road, Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£72,998First Year

Profit From Rental Income

After 5 Years

£27,374

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£69,174

↗ 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	£16,080	£16,321	£16,566	£16,980	£17,405	£83,352
Total Expenses	£9,830	£9,866	£9,901	£9,953	£10,006	£49,557
Profit Before Tax	£6,250	£6,455	£6,665	£7,027	£7,398	£33,795
Profit After Tax	£5,063	£5,228	£5,399	£5,692	£5,993	£27,374
Change In Property Value	£8,400	£13,662	£15,723	£16,667	£14,722	£69,174
Net Return	£13,462	£18,890	£21,122	£22,359	£20,715	£96,548
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
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