Semi Detached BD4 2 beds 1 bath

Moorland Gardens, Bradford, West Yorkshire BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£17,268

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£51,267

↗ 27%After 5 Years

Return On Investment

118%

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	£13,116	£13,313	£13,646	£13,987	£14,406	£68,467
Total Expenses	£9,350	£9,381	£9,425	£9,470	£9,523	£47,149
Profit Before Tax	£3,766	£3,932	£4,221	£4,517	£4,884	£21,318
Profit After Tax	£3,051	£3,185	£3,419	£3,658	£3,956	£17,268
Change In Property Value	£6,650	£6,883	£11,194	£12,884	£13,657	£51,267
Net Return	£9,701	£10,067	£14,613	£16,542	£17,612	£68,535
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	29%	30%	118%

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