Flat
BD13
0 beds
0 baths
Valley Heights, Denholme, Bradford, West Yorkshire BD13
Yorkshire and The Humber, England · BD13
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£41,728
↗ 29%After 5 Years
Change In Property Value
£129,704
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,800 | £29,232 | £29,670 | £30,412 | £31,173 | £149,287 |
| Total Expenses | £19,359 | £19,452 | £19,537 | £19,653 | £19,771 | £97,772 |
| Profit Before Tax | £9,441 | £9,780 | £10,134 | £10,759 | £11,401 | £51,515 |
| Profit After Tax | £7,647 | £7,922 | £8,208 | £8,715 | £9,235 | £41,728 |
| Change In Property Value | £15,750 | £25,616 | £29,482 | £31,251 | £27,605 | £129,704 |
| Net Return | £23,397 | £33,538 | £37,690 | £39,966 | £36,840 | £171,432 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 16% | 23% | 26% | 27% | 25% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change