Semi Detached BD10 3 beds 1 bath

Rillington Mead, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£13,740

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£7,501	£7,529	£7,566	£7,604	£7,648	£37,848
Profit Before Tax	£2,999	£3,129	£3,358	£3,593	£3,885	£16,963
Profit After Tax	£2,429	£2,534	£2,720	£2,910	£3,146	£13,740
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£7,679	£7,968	£11,558	£13,082	£13,928	£54,214
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	28%	30%	118%

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