Flat
BD1
0 beds
0 baths
Westgate, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£73,620
↗ 37%After 5 Years
Change In Property Value
£171,498
↗ 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 | £42,240 | £42,874 | £43,517 | £44,605 | £45,720 | £218,955 |
| Total Expenses | £25,368 | £25,481 | £25,587 | £25,737 | £25,892 | £128,065 |
| Profit Before Tax | £16,872 | £17,392 | £17,930 | £18,867 | £19,828 | £90,889 |
| Profit After Tax | £13,666 | £14,088 | £14,523 | £15,282 | £16,061 | £73,620 |
| Change In Property Value | £20,825 | £33,870 | £38,982 | £41,321 | £36,500 | £171,498 |
| Net Return | £34,491 | £47,958 | £53,505 | £56,603 | £52,561 | £245,118 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 18% | 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