Semi Detached BD10 4 beds 2 baths

Apperley Road, Idle, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£22,145

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£90,392

↗ 27%After 5 Years

Return On Investment

106%

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	£20,520	£20,828	£21,348	£21,882	£22,539	£107,117
Total Expenses	£15,843	£15,885	£15,948	£16,013	£16,089	£79,778
Profit Before Tax	£4,677	£4,942	£5,400	£5,870	£6,450	£27,339
Profit After Tax	£3,788	£4,003	£4,374	£4,754	£5,224	£22,145
Change In Property Value	£11,725	£12,135	£19,737	£22,716	£24,079	£90,392
Net Return	£15,513	£16,139	£24,112	£27,470	£29,303	£112,537
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	15%	23%	26%	28%	106%

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