Semi Detached BD9 5 beds 3 baths

Lilycroft Road, Bradford BD9

Yorkshire and The Humber, England · BD9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£36,612

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£93,675

↗ 29%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,456	£21,778	£22,105	£22,657	£23,224	£111,219
Total Expenses	£13,102	£13,147	£13,190	£13,256	£13,323	£66,019
Profit Before Tax	£8,354	£8,631	£8,914	£9,401	£9,900	£45,200
Profit After Tax	£6,766	£6,991	£7,221	£7,615	£8,019	£36,612
Change In Property Value	£11,375	£18,501	£21,293	£22,570	£19,937	£93,675
Net Return	£18,141	£25,491	£28,513	£30,185	£27,956	£130,287
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	27%	127%

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