Semi Detached
BD4
5 beds
2 baths
Wrigley Avenue Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£18,150
↗ 21%After 5 Years
Change In Property Value
£75,552
↗ 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 | £17,148 | £17,405 | £17,840 | £18,286 | £18,835 | £89,515 |
| Total Expenses | £13,324 | £13,361 | £13,415 | £13,471 | £13,536 | £67,107 |
| Profit Before Tax | £3,824 | £4,044 | £4,425 | £4,816 | £5,299 | £22,408 |
| Profit After Tax | £3,098 | £3,276 | £3,584 | £3,901 | £4,292 | £18,150 |
| Change In Property Value | £9,800 | £10,143 | £16,497 | £18,986 | £20,126 | £75,552 |
| Net Return | £12,898 | £13,419 | £20,081 | £22,887 | £24,417 | £93,702 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 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