Flat
BD1
0 beds
0 baths
132 Sunbridge Road, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£40,275
↗ 28%After 5 Years
Change In Property Value
£120,073
↗ 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 | £31,596 | £32,070 | £32,872 | £33,693 | £34,704 | £164,935 |
| Total Expenses | £22,815 | £22,908 | £23,032 | £23,158 | £23,301 | £115,214 |
| Profit Before Tax | £8,781 | £9,162 | £9,840 | £10,536 | £11,403 | £49,722 |
| Profit After Tax | £7,113 | £7,421 | £7,971 | £8,534 | £9,236 | £40,275 |
| Change In Property Value | £15,575 | £16,120 | £26,218 | £30,175 | £31,985 | £120,073 |
| Net Return | £22,688 | £23,541 | £34,189 | £38,709 | £41,222 | £160,348 |
| Return From Rental Income (%) | 5% | 5% | 6% | 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