Flat
BD3
0 beds
0 baths
1362 Leeds Road, Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£143,308
↗ 37%After 5 Years
Change In Property Value
£317,054
↗ 29%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £78,096 | £79,267 | £80,456 | £82,468 | £84,530 | £404,817 |
| Total Expenses | £45,202 | £45,369 | £45,529 | £45,772 | £46,021 | £227,894 |
| Profit Before Tax | £32,894 | £33,898 | £34,927 | £36,696 | £38,509 | £176,924 |
| Profit After Tax | £26,644 | £27,458 | £28,291 | £29,724 | £31,192 | £143,308 |
| Change In Property Value | £38,500 | £62,618 | £72,067 | £76,391 | £67,479 | £317,054 |
| Net Return | £65,144 | £90,075 | £100,358 | £106,115 | £98,671 | £460,363 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 24% | 26% | 28% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change