Semi Detached BD8 3 beds 1 bath

Langdale Avenue Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£12,373

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£53,966

↗ 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	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£9,660	£9,690	£9,732	£9,775	£9,825	£48,682
Profit Before Tax	£2,592	£2,746	£3,015	£3,291	£3,633	£15,276
Profit After Tax	£2,099	£2,224	£2,442	£2,665	£2,942	£12,373
Change In Property Value	£7,000	£7,245	£11,783	£13,562	£14,375	£53,966
Net Return	£9,099	£9,469	£14,225	£16,227	£17,318	£66,339
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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