Semi Detached BD6 3 beds 1 bath

Dukes Avenue, Odsal BD6

Yorkshire and The Humber, England · BD6

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£14,545

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 27%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£8,400	£8,429	£8,469	£8,510	£8,558	£42,367
Profit Before Tax	£3,156	£3,300	£3,553	£3,813	£4,135	£17,957
Profit After Tax	£2,556	£2,673	£2,878	£3,088	£3,349	£14,545
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£8,506	£8,831	£12,894	£14,616	£15,568	£60,416
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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