Semi Detached
BD3
3 beds
1 bath
Second Avenue, Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£10,545
↗ 20%After 5 Years
Change In Property Value
£47,220
↗ 27%After 5 Years
Return On Investment
108%
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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £8,515 | £8,542 | £8,580 | £8,619 | £8,664 | £42,920 |
| Profit Before Tax | £2,201 | £2,334 | £2,568 | £2,808 | £3,106 | £13,019 |
| Profit After Tax | £1,783 | £1,891 | £2,080 | £2,275 | £2,516 | £10,545 |
| Change In Property Value | £6,125 | £6,339 | £10,311 | £11,866 | £12,578 | £47,220 |
| Net Return | £7,908 | £8,230 | £12,391 | £14,141 | £15,094 | £57,765 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change