Flat BD8 2 beds 1 bath

Kensington Street, Bradford BD8

Yorkshire and The Humber, England · BD8

Initial Investment

First Year

£39,998First Year

Profit From Rental Income

After 5 Years

£4,765

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£35,076

↗ 27%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,964	£9,098	£9,326	£9,559	£9,846	£46,793
Total Expenses	£8,054	£8,113	£8,179	£8,246	£8,318	£40,910
Profit Before Tax	£910	£985	£1,147	£1,313	£1,528	£5,883
Profit After Tax	£737	£798	£929	£1,063	£1,238	£4,765
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,076
Net Return	£5,287	£5,507	£8,588	£9,878	£10,582	£39,841
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	13%	14%	21%	25%	26%	100%

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