Flat
BD1
0 beds
0 baths
132 Sunbridge Road, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£52,945
↗ 37%After 5 Years
Change In Property Value
£128,263
↗ 29%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,596 | £32,070 | £32,551 | £33,365 | £34,199 | £163,781 |
| Total Expenses | £19,477 | £19,575 | £19,664 | £19,787 | £19,913 | £98,417 |
| Profit Before Tax | £12,119 | £12,495 | £12,887 | £13,578 | £14,286 | £65,364 |
| Profit After Tax | £9,816 | £10,121 | £10,438 | £10,998 | £11,571 | £52,945 |
| Change In Property Value | £15,575 | £25,332 | £29,154 | £30,904 | £27,298 | £128,263 |
| Net Return | £25,391 | £35,453 | £39,593 | £41,902 | £38,870 | £181,208 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 18% | 25% | 27% | 29% | 27% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change