Flat
BD1
0 beds
0 baths
Bank Street, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£67,643
↗ 29%After 5 Years
Change In Property Value
£187,530
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,344 | £50,084 | £51,336 | £52,620 | £54,198 | £257,582 |
| Total Expenses | £34,509 | £34,629 | £34,797 | £34,969 | £35,169 | £174,072 |
| Profit Before Tax | £14,835 | £15,456 | £16,540 | £17,651 | £19,029 | £83,510 |
| Profit After Tax | £12,017 | £12,519 | £13,397 | £14,297 | £15,413 | £67,643 |
| Change In Property Value | £24,325 | £25,176 | £40,948 | £47,127 | £49,955 | £187,530 |
| Net Return | £36,342 | £37,695 | £54,345 | £61,424 | £65,368 | £255,174 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 16% | 16% | 23% | 27% | 28% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change