Flat BD2 0 beds 0 baths

4 Bolton Lane, Bradford BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£73,052

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£165,733

↗ 29%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,400	£42,021	£42,651	£43,718	£44,811	£214,600
Total Expenses	£24,641	£24,753	£24,857	£25,005	£25,157	£124,412
Profit Before Tax	£16,759	£17,268	£17,795	£18,712	£19,653	£90,188
Profit After Tax	£13,575	£13,987	£14,414	£15,157	£15,919	£73,052
Change In Property Value	£20,125	£32,732	£37,671	£39,932	£35,273	£165,733
Net Return	£33,700	£46,719	£52,085	£55,089	£51,192	£238,785
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	18%	25%	27%	29%	27%	126%

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