Flat
BD1
0 beds
0 baths
4/6 North Parade, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£57,985First YearProfit From Rental Income
£17,753
↗ 31%After 5 Years
Change In Property Value
£54,750
↗ 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 | £13,488 | £13,690 | £13,896 | £14,243 | £14,599 | £69,916 |
| Total Expenses | £9,460 | £9,531 | £9,592 | £9,669 | £9,747 | £47,999 |
| Profit Before Tax | £4,028 | £4,160 | £4,303 | £4,574 | £4,852 | £21,917 |
| Profit After Tax | £3,262 | £3,369 | £3,486 | £3,705 | £3,930 | £17,753 |
| Change In Property Value | £6,648 | £10,813 | £12,445 | £13,191 | £11,652 | £54,750 |
| Net Return | £9,911 | £14,182 | £15,930 | £16,897 | £15,583 | £72,502 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 17% | 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