Detached
BD11
4 beds
3 baths
Plot 1, Spring Meadow, Drighlington BD11
Yorkshire and The Humber, England · BD11
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£52,663
↗ 34%After 5 Years
Change In Property Value
£136,910
↗ 29%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,876 | £31,339 | £31,809 | £32,604 | £33,420 | £160,048 |
| Total Expenses | £18,871 | £18,930 | £18,987 | £19,077 | £19,169 | £95,033 |
| Profit Before Tax | £12,005 | £12,410 | £12,822 | £13,528 | £14,251 | £65,016 |
| Profit After Tax | £9,724 | £10,052 | £10,386 | £10,957 | £11,543 | £52,663 |
| Change In Property Value | £16,625 | £27,039 | £31,120 | £32,987 | £29,139 | £136,910 |
| Net Return | £26,349 | £37,091 | £41,506 | £43,944 | £40,682 | £189,572 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 17% | 24% | 27% | 28% | 26% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change