Semi Detached BD6 3 beds 1 bath

Larch Drive, Bradford BD6

Yorkshire and The Humber, England · BD6

Initial Investment

First Year

£63,100First Year

Profit From Rental Income

After 5 Years

£18,190

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£55,854

↗ 27%After 5 Years

Return On Investment

117%

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	£14,076	£14,287	£14,644	£15,010	£15,461	£73,479
Total Expenses	£10,120	£10,153	£10,199	£10,247	£10,303	£51,022
Profit Before Tax	£3,956	£4,134	£4,445	£4,763	£5,158	£22,456
Profit After Tax	£3,204	£3,349	£3,600	£3,858	£4,178	£18,190
Change In Property Value	£7,245	£7,499	£12,196	£14,036	£14,879	£55,854
Net Return	£10,449	£10,847	£15,796	£17,895	£19,057	£74,044
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	17%	17%	25%	28%	30%	117%

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