Semi Detached BD5 3 beds 2 baths

Mayo Road, Bradford BD5

Yorkshire and The Humber, England · BD5

Initial Investment

First Year

£72,998First Year

Profit From Rental Income

After 5 Years

£20,514

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£64,757

↗ 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	£16,080	£16,321	£16,729	£17,147	£17,662	£83,940
Total Expenses	£11,630	£11,665	£11,717	£11,770	£11,832	£58,614
Profit Before Tax	£4,450	£4,656	£5,012	£5,378	£5,830	£25,326
Profit After Tax	£3,605	£3,771	£4,060	£4,356	£4,722	£20,514
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,757
Net Return	£12,004	£12,465	£18,200	£20,630	£21,972	£85,271
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	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