Flat
BD1
0 beds
0 baths
134 Sunbridge Road, Bradford BD1
Yorkshire and The Humber, England · BD1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£40,795
↗ 28%After 5 Years
Change In Property Value
£121,423
↗ 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 | £31,944 | £32,423 | £33,234 | £34,065 | £35,087 | £166,752 |
| Total Expenses | £23,048 | £23,142 | £23,266 | £23,393 | £23,538 | £116,387 |
| Profit Before Tax | £8,896 | £9,281 | £9,968 | £10,672 | £11,549 | £50,365 |
| Profit After Tax | £7,206 | £7,518 | £8,074 | £8,644 | £9,354 | £40,795 |
| Change In Property Value | £15,750 | £16,301 | £26,513 | £30,514 | £32,345 | £121,423 |
| Net Return | £22,956 | £23,819 | £34,587 | £39,158 | £41,699 | £162,218 |
| 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