Flat BD1 0 beds 0 baths

144 East Parade, Bradford BD1

Yorkshire and The Humber, England · BD1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£32,933

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£86,469

↗ 29%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,300	£21,619	£21,944	£22,492	£23,055	£110,410
Total Expenses	£13,783	£13,864	£13,938	£14,035	£14,133	£69,753
Profit Before Tax	£7,518	£7,755	£8,006	£8,458	£8,921	£40,658
Profit After Tax	£6,089	£6,282	£6,485	£6,851	£7,226	£32,933
Change In Property Value	£10,500	£17,078	£19,655	£20,834	£18,403	£86,469
Net Return	£16,589	£23,359	£26,139	£27,685	£25,630	£119,402
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	27%	128%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change