Flat BD1 0 beds 0 baths

5 Burnett Street, Bradford BD1

Yorkshire and The Humber, England · BD1

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£46,747

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£115,293

↗ 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	£28,404	£28,830	£29,263	£29,994	£30,744	£147,235
Total Expenses	£17,710	£17,803	£17,887	£18,002	£18,120	£89,523
Profit Before Tax	£10,694	£11,027	£11,375	£11,992	£12,624	£57,712
Profit After Tax	£8,662	£8,932	£9,214	£9,713	£10,225	£46,747
Change In Property Value	£14,000	£22,770	£26,206	£27,779	£24,538	£115,293
Net Return	£22,662	£31,702	£35,420	£37,492	£34,763	£162,039
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	28%	29%	27%	126%

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