Flat
BD1
0 beds
0 baths
21A Northgate And 11/13 North Parade, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£70,876
↗ 37%After 5 Years
Change In Property Value
£165,733
↗ 29%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,824 | £41,436 | £42,058 | £43,109 | £44,187 | £211,615 |
| Total Expenses | £24,583 | £24,694 | £24,797 | £24,944 | £25,095 | £124,114 |
| Profit Before Tax | £16,241 | £16,742 | £17,260 | £18,165 | £19,092 | £87,501 |
| Profit After Tax | £13,155 | £13,561 | £13,981 | £14,714 | £15,465 | £70,876 |
| Change In Property Value | £20,125 | £32,732 | £37,671 | £39,932 | £35,273 | £165,733 |
| Net Return | £33,280 | £46,293 | £51,652 | £54,645 | £50,738 | £236,609 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 18% | 24% | 27% | 29% | 27% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change