Flat BD1 0 beds 0 baths

Investment Property BD1

Yorkshire and The Humber, England · BD1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£16,374

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£51,882

↗ 29%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,166	£13,495	£13,833	£66,246
Total Expenses	£9,070	£9,139	£9,199	£9,274	£9,350	£46,031
Profit Before Tax	£3,711	£3,833	£3,967	£4,222	£4,483	£20,215
Profit After Tax	£3,006	£3,105	£3,213	£3,419	£3,631	£16,374
Change In Property Value	£6,300	£10,247	£11,793	£12,500	£11,042	£51,882
Net Return	£9,306	£13,351	£15,006	£15,920	£14,673	£68,256
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	29%	27%	124%

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