Semi Detached BD10 2 beds 1 bath

Brompton Drive, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£14,878

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,410

↗ 27%After 5 Years

Return On Investment

109%

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	£14,388	£14,604	£14,969	£15,343	£15,803	£75,107
Total Expenses	£11,262	£11,296	£11,343	£11,391	£11,448	£56,740
Profit Before Tax	£3,126	£3,308	£3,626	£3,952	£4,356	£18,368
Profit After Tax	£2,532	£2,680	£2,937	£3,201	£3,528	£14,878
Change In Property Value	£8,225	£8,513	£13,846	£15,935	£16,891	£63,410
Net Return	£10,757	£11,193	£16,783	£19,136	£20,419	£78,287
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	29%	109%

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