Flat BD2 3 beds 1 bath

Peterborough Road, Undercliffe, Bradford BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£22,725

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£63,411

↗ 29%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,840	£16,078	£16,319	£16,727	£17,145	£82,108
Total Expenses	£10,663	£10,736	£10,801	£10,884	£10,968	£54,053
Profit Before Tax	£5,178	£5,341	£5,517	£5,843	£6,176	£28,055
Profit After Tax	£4,194	£4,326	£4,469	£4,733	£5,003	£22,725
Change In Property Value	£7,700	£12,524	£14,413	£15,278	£13,496	£63,411
Net Return	£11,894	£16,850	£18,882	£20,011	£18,499	£86,136
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	30%	28%	129%

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