Flat BD12 0 beds 0 baths

Drake Fold, Bradford, West Yorkshire BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-305

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£18,735

↗ 29%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,482	£4,549	£4,663	£4,780	£22,891
Total Expenses	£4,533	£4,590	£4,637	£4,691	£4,745	£23,195
Profit Before Tax	£-117	£-107	£-88	£-27	£35	£-305
Profit After Tax	£-117	£-107	£-88	£-27	£35	£-305
Change In Property Value	£2,275	£3,700	£4,259	£4,514	£3,987	£18,735
Net Return	£2,158	£3,593	£4,171	£4,487	£4,022	£18,430
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	11%	18%	20%	22%	20%	90%

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