Semi Detached
BD9
5 beds
3 baths
Lilycroft Road, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£25,933
↗ 27%After 5 Years
Change In Property Value
£83,647
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,460 | £20,767 | £21,286 | £21,818 | £22,473 | £106,804 |
| Total Expenses | £14,845 | £14,887 | £14,950 | £15,014 | £15,090 | £74,787 |
| Profit Before Tax | £5,615 | £5,879 | £6,336 | £6,804 | £7,382 | £32,017 |
| Profit After Tax | £4,548 | £4,762 | £5,132 | £5,511 | £5,980 | £25,933 |
| Change In Property Value | £10,850 | £11,230 | £18,264 | £21,021 | £22,282 | £83,647 |
| Net Return | £15,398 | £15,992 | £23,397 | £26,532 | £28,262 | £109,580 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change