Semi Detached BD6 3 beds 1 bath

Kenmore Crescent, Bradford BD6

Yorkshire and The Humber, England · BD6

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£23,206

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£57,632

↗ 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	£13,596	£13,800	£14,007	£14,357	£14,716	£70,476
Total Expenses	£8,293	£8,326	£8,357	£8,402	£8,449	£41,827
Profit Before Tax	£5,303	£5,474	£5,650	£5,955	£6,267	£28,649
Profit After Tax	£4,295	£4,434	£4,577	£4,823	£5,076	£23,206
Change In Property Value	£6,998	£11,382	£13,100	£13,886	£12,266	£57,632
Net Return	£11,294	£15,816	£17,676	£18,709	£17,342	£80,838
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	19%	26%	29%	31%	28%	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