Flat BD11 3 beds 2 baths

Plot 22, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£30,758

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£97,999

↗ 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	£22,104	£22,436	£22,772	£23,341	£23,925	£114,578
Total Expenses	£15,150	£15,233	£15,308	£15,406	£15,507	£76,605
Profit Before Tax	£6,954	£7,203	£7,464	£7,935	£8,417	£37,973
Profit After Tax	£5,633	£5,834	£6,046	£6,427	£6,818	£30,758
Change In Property Value	£11,900	£19,355	£22,275	£23,612	£20,857	£97,999
Net Return	£17,533	£25,189	£28,321	£30,039	£27,675	£128,757
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