Semi Detached BD4 5 beds 2 baths

Wrigley Avenue Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£26,416

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£75,552

↗ 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	£19,320	£19,610	£20,100	£20,603	£21,221	£100,853
Total Expenses	£13,541	£13,581	£13,641	£13,702	£13,775	£68,241
Profit Before Tax	£5,779	£6,028	£6,459	£6,900	£7,446	£32,612
Profit After Tax	£4,681	£4,883	£5,232	£5,589	£6,031	£26,416
Change In Property Value	£9,800	£10,143	£16,497	£18,986	£20,126	£75,552
Net Return	£14,481	£15,026	£21,728	£24,575	£26,157	£101,967
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
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