Semi Detached BD3 3 beds 1 bath

Second Avenue, Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£17,030

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£47,220

↗ 27%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£8,685	£8,715	£8,758	£8,801	£8,851	£43,810
Profit Before Tax	£3,735	£3,891	£4,164	£4,444	£4,791	£21,024
Profit After Tax	£3,025	£3,152	£3,373	£3,599	£3,880	£17,030
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£9,150	£9,491	£13,683	£15,466	£16,459	£64,250
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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