Semi Detached BD4 3 beds 1 bath

Holmefield View Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,230

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 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	£11,736	£11,912	£12,210	£12,515	£12,891	£61,264
Total Expenses	£8,418	£8,447	£8,488	£8,529	£8,578	£42,461
Profit Before Tax	£3,318	£3,465	£3,722	£3,986	£4,313	£18,803
Profit After Tax	£2,687	£2,806	£3,015	£3,228	£3,493	£15,230
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£8,637	£8,965	£13,031	£14,756	£15,713	£61,101
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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