Semi Detached
BD6
3 beds
2 baths
Breighton Adown Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£13,817
↗ 21%After 5 Years
Change In Property Value
£59,362
↗ 27%After 5 Years
Return On Investment
109%
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 | £13,476 | £13,678 | £14,020 | £14,371 | £14,802 | £70,347 |
| Total Expenses | £10,576 | £10,608 | £10,653 | £10,699 | £10,753 | £53,288 |
| Profit Before Tax | £2,900 | £3,070 | £3,367 | £3,672 | £4,049 | £17,059 |
| Profit After Tax | £2,349 | £2,487 | £2,728 | £2,974 | £3,280 | £13,817 |
| Change In Property Value | £7,700 | £7,970 | £12,962 | £14,918 | £15,813 | £59,362 |
| Net Return | £10,049 | £10,456 | £15,689 | £17,892 | £19,093 | £73,180 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change