Flat
BD1
0 beds
0 baths
Fountain Hall, Fountain Street, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£43,293
↗ 36%After 5 Years
Change In Property Value
£108,087
↗ 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 | £26,628 | £27,027 | £27,433 | £28,119 | £28,822 | £138,029 |
| Total Expenses | £16,728 | £16,818 | £16,900 | £17,010 | £17,123 | £84,580 |
| Profit Before Tax | £9,900 | £10,209 | £10,533 | £11,108 | £11,698 | £53,448 |
| Profit After Tax | £8,019 | £8,269 | £8,532 | £8,998 | £9,476 | £43,293 |
| Change In Property Value | £13,125 | £21,347 | £24,568 | £26,042 | £23,004 | £108,087 |
| Net Return | £21,144 | £29,616 | £33,100 | £35,040 | £32,480 | £151,380 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 18% | 25% | 28% | 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