Flat
BD1
0 beds
0 baths
134 Sunbridge Road, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£53,608
↗ 37%After 5 Years
Change In Property Value
£129,704
↗ 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 | £31,944 | £32,423 | £32,910 | £33,732 | £34,576 | £165,584 |
| Total Expenses | £19,673 | £19,771 | £19,861 | £19,985 | £20,112 | £99,402 |
| Profit Before Tax | £12,271 | £12,652 | £13,049 | £13,747 | £14,464 | £66,183 |
| Profit After Tax | £9,939 | £10,248 | £10,570 | £11,135 | £11,716 | £53,608 |
| Change In Property Value | £15,750 | £25,616 | £29,482 | £31,251 | £27,605 | £129,704 |
| Net Return | £25,689 | £35,864 | £40,052 | £42,386 | £39,321 | £183,312 |
| 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