Detached BD11 4 beds 3 baths

Plot 24, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£36,911

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£121,423

↗ 27%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,695	£30,437	£31,198	£32,134	£152,720
Total Expenses	£21,279	£21,335	£21,420	£21,507	£21,611	£107,152
Profit Before Tax	£7,977	£8,360	£9,017	£9,691	£10,523	£45,569
Profit After Tax	£6,461	£6,772	£7,304	£7,850	£8,524	£36,911
Change In Property Value	£15,750	£16,301	£26,513	£30,514	£32,345	£121,423
Net Return	£22,211	£23,073	£33,817	£38,364	£40,868	£158,333
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	15%	16%	23%	26%	28%	108%

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