Flat
BD11
3 beds
2 baths
Plot 15, Spring Meadow, Drighlington BD11
Yorkshire and The Humber, England · BD11
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£57,510
↗ 53%After 5 Years
Change In Property Value
£91,742
↗ 27%After 5 Years
Return On Investment
139%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,780 | £34,287 | £35,144 | £36,022 | £37,103 | £176,336 |
| Total Expenses | £20,747 | £20,886 | £21,055 | £21,228 | £21,419 | £105,336 |
| Profit Before Tax | £13,034 | £13,400 | £14,088 | £14,794 | £15,684 | £71,000 |
| Profit After Tax | £10,557 | £10,854 | £11,412 | £11,983 | £12,704 | £57,510 |
| Change In Property Value | £11,900 | £12,317 | £20,032 | £23,055 | £24,438 | £91,742 |
| Net Return | £22,457 | £23,171 | £31,444 | £35,038 | £37,142 | £149,252 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| Total Net Return (%) | 21% | 22% | 29% | 33% | 35% | 139% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change