Flat
BD9
0 beds
0 baths
Daisy Hill Back Lane, Bradford, West Yorkshire BD9
Yorkshire and The Humber, England · BD9
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£11,782
↗ 23%After 5 Years
Change In Property Value
£48,999
↗ 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 | £11,220 | £11,388 | £11,559 | £11,848 | £12,144 | £58,160 |
| Total Expenses | £8,592 | £8,659 | £8,717 | £8,787 | £8,860 | £43,614 |
| Profit Before Tax | £2,628 | £2,730 | £2,842 | £3,061 | £3,285 | £14,546 |
| Profit After Tax | £2,129 | £2,211 | £2,302 | £2,479 | £2,661 | £11,782 |
| Change In Property Value | £5,950 | £9,677 | £11,138 | £11,806 | £10,429 | £48,999 |
| Net Return | £8,079 | £11,888 | £13,440 | £14,285 | £13,089 | £60,781 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 16% | 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