Flat
BD3
0 beds
0 baths
Kimberley Street, Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£12,985First YearProfit From Rental Income
£-3,664
↘ -28%After 5 Years
Change In Property Value
£11,515
↗ 29%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,832 | £2,874 | £2,918 | £2,991 | £3,065 | £14,680 |
| Total Expenses | £3,569 | £3,623 | £3,668 | £3,717 | £3,767 | £18,344 |
| Profit Before Tax | £-737 | £-748 | £-751 | £-727 | £-702 | £-3,664 |
| Profit After Tax | £-737 | £-748 | £-751 | £-727 | £-702 | £-3,664 |
| Change In Property Value | £1,398 | £2,274 | £2,617 | £2,774 | £2,451 | £11,515 |
| Net Return | £662 | £1,526 | £1,867 | £2,048 | £1,749 | £7,850 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | 5% | 12% | 14% | 16% | 13% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change