Semi Detached BD10 2 beds 1 bath

Lambourne Avenue, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£6,551

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 27%After 5 Years

Return On Investment

105%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,344	£7,454	£7,641	£7,832	£8,066	£38,337
Total Expenses	£5,995	£6,018	£6,047	£6,077	£6,112	£30,249
Profit Before Tax	£1,349	£1,436	£1,593	£1,754	£1,955	£8,087
Profit After Tax	£1,092	£1,163	£1,291	£1,421	£1,584	£6,551
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£5,292	£5,510	£8,361	£9,558	£10,209	£38,930
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change