Flat BD11 3 beds 2 baths

Plot 22, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£21,025

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£91,742

↗ 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	£22,104	£22,436	£22,996	£23,571	£24,279	£115,386
Total Expenses	£17,700	£17,779	£17,878	£17,979	£18,093	£89,429
Profit Before Tax	£4,404	£4,657	£5,118	£5,592	£6,186	£25,957
Profit After Tax	£3,567	£3,772	£4,146	£4,529	£5,010	£21,025
Change In Property Value	£11,900	£12,317	£20,032	£23,055	£24,438	£91,742
Net Return	£15,467	£16,088	£24,178	£27,584	£29,449	£112,766
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