Flat BD11 4 beds 2 baths

Plot 21, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,884

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£94,440

↗ 27%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£18,161	£18,242	£18,342	£18,445	£18,561	£91,751
Profit Before Tax	£4,591	£4,852	£5,328	£5,817	£6,429	£27,017
Profit After Tax	£3,718	£3,930	£4,316	£4,712	£5,208	£21,884
Change In Property Value	£12,250	£12,679	£20,621	£23,733	£25,157	£94,440
Net Return	£15,968	£16,609	£24,937	£28,445	£30,365	£116,324
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	14%	15%	22%	26%	27%	105%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change