Flat BD4 0 beds 0 baths

Tyersal Lane BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£75,700First Year

Profit From Rental Income

After 5 Years

£24,025

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£71,770

↗ 29%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,184	£17,442	£17,703	£18,146	£18,600	£89,075
Total Expenses	£11,730	£11,806	£11,873	£11,959	£12,047	£59,415
Profit Before Tax	£5,454	£5,636	£5,830	£6,187	£6,553	£29,660
Profit After Tax	£4,418	£4,565	£4,723	£5,011	£5,308	£24,025
Change In Property Value	£8,715	£14,174	£16,313	£17,292	£15,275	£71,770
Net Return	£13,133	£18,739	£21,036	£22,304	£20,582	£95,794
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	127%

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