Flat BD10 0 beds 0 baths

Leeds Road, Bradford BD10

Yorkshire and The Humber, England · BD10

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£31,135

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£85,028

↗ 29%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,276	£21,808	£22,353	£107,051
Total Expenses	£13,557	£13,638	£13,710	£13,805	£13,902	£68,613
Profit Before Tax	£7,095	£7,324	£7,566	£8,003	£8,451	£38,439
Profit After Tax	£5,747	£5,932	£6,128	£6,482	£6,845	£31,135
Change In Property Value	£10,325	£16,793	£19,327	£20,487	£18,097	£85,028
Net Return	£16,072	£22,725	£25,456	£26,969	£24,942	£116,164
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	29%	27%	127%

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