Flat
BD4
3 beds
1 bath
Kesteven Road, Holmewood, Bradford BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£1,738
↗ 6%After 5 Years
Change In Property Value
£26,969
↗ 27%After 5 Years
Return On Investment
93%
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 | £6,900 | £7,004 | £7,179 | £7,358 | £7,579 | £36,019 |
| Total Expenses | £6,656 | £6,712 | £6,772 | £6,834 | £6,899 | £33,873 |
| Profit Before Tax | £244 | £292 | £406 | £524 | £680 | £2,146 |
| Profit After Tax | £198 | £236 | £329 | £424 | £551 | £1,738 |
| Change In Property Value | £3,498 | £3,621 | £5,889 | £6,777 | £7,184 | £26,969 |
| Net Return | £3,696 | £3,857 | £6,218 | £7,202 | £7,735 | £28,708 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change