Semi Detached
BD6
3 beds
1 bath
Larch Drive, Low Moor, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£63,100First YearProfit From Rental Income
£12,847
↗ 20%After 5 Years
Change In Property Value
£55,854
↗ 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 | £12,672 | £12,862 | £13,184 | £13,513 | £13,919 | £66,150 |
| Total Expenses | £9,980 | £10,010 | £10,053 | £10,097 | £10,148 | £50,289 |
| Profit Before Tax | £2,692 | £2,852 | £3,130 | £3,416 | £3,770 | £15,860 |
| Profit After Tax | £2,181 | £2,310 | £2,536 | £2,767 | £3,054 | £12,847 |
| Change In Property Value | £7,245 | £7,499 | £12,196 | £14,036 | £14,879 | £55,854 |
| Net Return | £9,426 | £9,808 | £14,731 | £16,803 | £17,932 | £68,701 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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