Semi Detached BD7 3 beds 1 bath

Carnaby Road, Bradford BD7

Yorkshire and The Humber, England · BD7

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,869

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 27%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£8,435	£8,465	£8,505	£8,547	£8,596	£42,549
Profit Before Tax	£3,469	£3,618	£3,879	£4,147	£4,479	£19,592
Profit After Tax	£2,810	£2,931	£3,142	£3,359	£3,628	£15,869
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£8,760	£9,089	£13,158	£14,886	£15,847	£61,740
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	17%	25%	29%	30%	119%

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