Detached BD11 4 beds 3 baths

Plot 1, Spring Meadow, Drighlington BD11

Yorkshire and The Humber, England · BD11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£39,058

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£128,168

↗ 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	£30,876	£31,339	£32,123	£32,926	£33,913	£161,177
Total Expenses	£22,433	£22,491	£22,580	£22,671	£22,781	£112,957
Profit Before Tax	£8,443	£8,848	£9,542	£10,254	£11,133	£48,220
Profit After Tax	£6,839	£7,167	£7,729	£8,306	£9,017	£39,058
Change In Property Value	£16,625	£17,207	£27,986	£32,209	£34,142	£128,168
Net Return	£23,464	£24,374	£35,715	£40,515	£43,159	£167,227
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