Flat
BD1
0 beds
0 baths
108-114 Sunbridge Road, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£38,100
↗ 28%After 5 Years
Change In Property Value
£114,677
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,180 | £30,633 | £31,399 | £32,183 | £33,149 | £157,544 |
| Total Expenses | £21,880 | £21,971 | £22,091 | £22,213 | £22,352 | £110,507 |
| Profit Before Tax | £8,300 | £8,662 | £9,308 | £9,970 | £10,797 | £47,037 |
| Profit After Tax | £6,723 | £7,016 | £7,539 | £8,076 | £8,745 | £38,100 |
| Change In Property Value | £14,875 | £15,396 | £25,040 | £28,819 | £30,548 | £114,677 |
| Net Return | £21,598 | £22,411 | £32,579 | £36,895 | £39,293 | £152,777 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change