Detached BD11 4 beds 3 baths

Plot 24, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£49,799

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£129,704

↗ 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	£29,256	£29,695	£30,140	£30,894	£31,666	£151,651
Total Expenses	£17,904	£17,961	£18,016	£18,101	£18,189	£90,171
Profit Before Tax	£11,352	£11,734	£12,125	£12,792	£13,477	£61,480
Profit After Tax	£9,195	£9,505	£9,821	£10,362	£10,916	£49,799
Change In Property Value	£15,750	£25,616	£29,482	£31,251	£27,605	£129,704
Net Return	£24,945	£35,121	£39,303	£41,613	£38,521	£179,503
Return From Rental Income (%)	6%	7%	7%	7%	7%	34%
Total Net Return (%)	17%	24%	27%	29%	26%	123%

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