Semi Detached
BD2
2 beds
1 bath
Ashbourne Avenue, Bradford BD2
Yorkshire and The Humber, England · BD2
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£15,448
↗ 33%After 5 Years
Change In Property Value
£41,823
↗ 27%After 5 Years
Return On Investment
121%
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 | £11,160 | £11,327 | £11,611 | £11,901 | £12,258 | £58,257 |
| Total Expenses | £7,766 | £7,794 | £7,833 | £7,873 | £7,919 | £39,185 |
| Profit Before Tax | £3,394 | £3,534 | £3,778 | £4,028 | £4,339 | £19,072 |
| Profit After Tax | £2,749 | £2,862 | £3,060 | £3,263 | £3,514 | £15,448 |
| Change In Property Value | £5,425 | £5,615 | £9,132 | £10,510 | £11,141 | £41,823 |
| Net Return | £8,174 | £8,477 | £12,192 | £13,773 | £14,655 | £57,272 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change