Flat BD11 4 beds 2 baths

Plot 21, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£31,904

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£100,881

↗ 29%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,752	£23,093	£23,440	£24,026	£24,626	£117,937
Total Expenses	£15,536	£15,621	£15,696	£15,797	£15,899	£78,549
Profit Before Tax	£7,216	£7,473	£7,743	£8,229	£8,727	£39,388
Profit After Tax	£5,845	£6,053	£6,272	£6,666	£7,069	£31,904
Change In Property Value	£12,250	£19,924	£22,930	£24,306	£21,471	£100,881
Net Return	£18,095	£25,977	£29,203	£30,972	£28,539	£132,785
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	16%	23%	26%	28%	26%	120%

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