Flat BD12 2 beds 0 baths

Oakenshaw Court, Wyke, Bradford BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,787

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 27%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,496	£8,623	£8,839	£9,060	£9,332	£44,350
Total Expenses	£7,809	£7,868	£7,932	£7,998	£8,068	£39,675
Profit Before Tax	£687	£756	£907	£1,062	£1,264	£4,675
Profit After Tax	£556	£612	£734	£860	£1,024	£3,787
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£4,931	£5,140	£8,099	£9,336	£10,008	£37,515
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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