Semi Detached
BD4
3 beds
1 bath
Lymington Drive, Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£6,558
↗ 25%After 5 Years
Change In Property Value
£22,935
↗ 27%After 5 Years
Return On Investment
111%
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 | £5,868 | £5,956 | £6,105 | £6,258 | £6,445 | £30,632 |
| Total Expenses | £4,459 | £4,479 | £4,505 | £4,531 | £4,561 | £22,536 |
| Profit Before Tax | £1,409 | £1,477 | £1,600 | £1,726 | £1,884 | £8,096 |
| Profit After Tax | £1,141 | £1,196 | £1,296 | £1,398 | £1,526 | £6,558 |
| Change In Property Value | £2,975 | £3,079 | £5,008 | £5,764 | £6,110 | £22,935 |
| Net Return | £4,116 | £4,275 | £6,304 | £7,162 | £7,636 | £29,493 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change