Flat
BD8
0 beds
0 baths
White Abbey Road, Bradford BD8
Yorkshire and The Humber, England · BD8
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£121,967
↗ 36%After 5 Years
Change In Property Value
£288,231
↗ 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 | £69,000 | £70,035 | £71,086 | £72,863 | £74,684 | £357,667 |
| Total Expenses | £41,075 | £41,229 | £41,375 | £41,594 | £41,819 | £207,091 |
| Profit Before Tax | £27,925 | £28,806 | £29,711 | £31,269 | £32,865 | £150,576 |
| Profit After Tax | £22,619 | £23,333 | £24,066 | £25,328 | £26,621 | £121,967 |
| Change In Property Value | £35,000 | £56,925 | £65,516 | £69,446 | £61,344 | £288,231 |
| Net Return | £57,619 | £80,258 | £89,581 | £94,774 | £87,965 | £410,198 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 17% | 23% | 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