Flat
BD7
0 beds
0 baths
Morley Street, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£165,993
↗ 36%After 5 Years
Change In Property Value
£374,701
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £90,996 | £92,361 | £93,746 | £96,090 | £98,492 | £471,686 |
| Total Expenses | £52,927 | £53,114 | £53,293 | £53,569 | £53,852 | £266,755 |
| Profit Before Tax | £38,069 | £39,247 | £40,453 | £42,521 | £44,640 | £204,930 |
| Profit After Tax | £30,836 | £31,790 | £32,767 | £34,442 | £36,158 | £165,993 |
| Change In Property Value | £45,500 | £74,003 | £85,170 | £90,280 | £79,748 | £374,701 |
| Net Return | £76,336 | £105,793 | £117,937 | £124,722 | £115,906 | £540,694 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 17% | 23% | 26% | 27% | 25% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change