Semi Detached BD4 3 beds 2 baths

Bierley House Avenue, Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£9,823

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£44,522

↗ 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	£10,104	£10,256	£10,512	£10,775	£11,098	£52,744
Total Expenses	£8,057	£8,083	£8,120	£8,157	£8,200	£40,617
Profit Before Tax	£2,047	£2,172	£2,392	£2,618	£2,898	£12,127
Profit After Tax	£1,658	£1,759	£1,938	£2,120	£2,347	£9,823
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£7,433	£7,737	£11,659	£13,309	£14,207	£54,345
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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