Detached BD13 2 beds 1 bath

Springfield, Bradford BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£8,643

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,652	£8,868	£9,134	£43,411
Total Expenses	£6,489	£6,513	£6,545	£6,578	£6,615	£32,741
Profit Before Tax	£1,827	£1,927	£2,107	£2,290	£2,519	£10,670
Profit After Tax	£1,480	£1,561	£1,706	£1,855	£2,040	£8,643
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£6,030	£6,270	£9,366	£10,670	£11,384	£43,720
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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