Semi Detached BD8 3 beds 1 bath

Langdale Avenue Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£18,264

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£53,966

↗ 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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£9,815	£9,847	£9,893	£9,940	£9,995	£49,490
Profit Before Tax	£3,985	£4,160	£4,464	£4,776	£5,163	£22,548
Profit After Tax	£3,228	£3,369	£3,616	£3,869	£4,182	£18,264
Change In Property Value	£7,000	£7,245	£11,783	£13,562	£14,375	£53,966
Net Return	£10,228	£10,614	£15,399	£17,430	£18,557	£72,230
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	29%	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