Semi Detached
BD9
5 beds
3 baths
Lilycroft Road, Bradford BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£20,316
↗ 21%After 5 Years
Change In Property Value
£83,647
↗ 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 | £18,984 | £19,269 | £19,750 | £20,244 | £20,852 | £99,099 |
| Total Expenses | £14,698 | £14,738 | £14,797 | £14,857 | £14,928 | £74,017 |
| Profit Before Tax | £4,286 | £4,531 | £4,954 | £5,387 | £5,923 | £25,082 |
| Profit After Tax | £3,472 | £3,670 | £4,013 | £4,364 | £4,798 | £20,316 |
| Change In Property Value | £10,850 | £11,230 | £18,264 | £21,021 | £22,282 | £83,647 |
| Net Return | £14,322 | £14,900 | £22,277 | £25,384 | £27,080 | £103,963 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change