Semi Detached BD4 3 beds 1 bath

St. Margarets Avenue, Bradford, West Yorkshire BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£14,188

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£43,172

↗ 27%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,040	£11,206	£11,486	£11,773	£12,126	£57,630
Total Expenses	£7,952	£7,980	£8,019	£8,058	£8,104	£40,114
Profit Before Tax	£3,088	£3,226	£3,467	£3,714	£4,022	£17,516
Profit After Tax	£2,501	£2,613	£2,808	£3,009	£3,257	£14,188
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£8,101	£8,409	£12,235	£13,858	£14,758	£57,361
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	17%	17%	25%	28%	30%	117%

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