Flat
BD7
0 beds
0 baths
Spencer Road, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£15,030
↗ 28%After 5 Years
Change In Property Value
£50,440
↗ 29%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,252 | £12,436 | £12,622 | £12,938 | £13,261 | £63,509 |
| Total Expenses | £8,856 | £8,924 | £8,984 | £9,057 | £9,132 | £44,953 |
| Profit Before Tax | £3,396 | £3,512 | £3,638 | £3,881 | £4,129 | £18,556 |
| Profit After Tax | £2,751 | £2,844 | £2,947 | £3,143 | £3,345 | £15,030 |
| Change In Property Value | £6,125 | £9,962 | £11,465 | £12,153 | £10,735 | £50,440 |
| Net Return | £8,876 | £12,806 | £14,412 | £15,296 | £14,080 | £65,471 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 26% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change