Semi Detached BD6 2 beds 1 bath

Shire Close, Bradford BD6

Yorkshire and The Humber, England · BD6

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£9,101

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,823

↗ 27%After 5 Years

Return On Investment

107%

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	£9,492	£9,634	£9,875	£10,122	£10,426	£49,550
Total Expenses	£7,599	£7,625	£7,659	£7,695	£7,736	£38,314
Profit Before Tax	£1,893	£2,010	£2,216	£2,427	£2,690	£11,236
Profit After Tax	£1,533	£1,628	£1,795	£1,966	£2,179	£9,101
Change In Property Value	£5,425	£5,615	£9,132	£10,510	£11,141	£41,823
Net Return	£6,958	£7,243	£10,927	£12,476	£13,320	£50,924
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

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