Semi Detached BD8 3 beds 1 bath

Park Hill Drive, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£75,998First Year

Profit From Rental Income

After 5 Years

£30,470

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£72,056

↗ 29%After 5 Years

Return On Investment

135%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,244	£17,503	£17,765	£18,209	£18,665	£89,386
Total Expenses	£10,268	£10,306	£10,343	£10,398	£10,454	£51,769
Profit Before Tax	£6,976	£7,196	£7,422	£7,812	£8,211	£37,617
Profit After Tax	£5,651	£5,829	£6,012	£6,327	£6,651	£30,470
Change In Property Value	£8,750	£14,231	£16,379	£17,361	£15,336	£72,056
Net Return	£14,400	£20,060	£22,391	£23,689	£21,986	£102,526
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	29%	135%

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