Flat
WF17
1 bed
1 bath
Bradford Road, Batley WF17
Yorkshire and The Humber, England · WF17
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£3,949
↗ 13%After 5 Years
Change In Property Value
£25,634
↗ 27%After 5 Years
Return On Investment
100%
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 | £7,272 | £7,381 | £7,566 | £7,755 | £7,987 | £37,961 |
| Total Expenses | £6,496 | £6,553 | £6,615 | £6,677 | £6,743 | £33,085 |
| Profit Before Tax | £776 | £828 | £951 | £1,077 | £1,244 | £4,876 |
| Profit After Tax | £628 | £671 | £770 | £873 | £1,008 | £3,949 |
| Change In Property Value | £3,325 | £3,441 | £5,597 | £6,442 | £6,828 | £25,634 |
| Net Return | £3,953 | £4,112 | £6,367 | £7,314 | £7,836 | £29,583 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 13% | 14% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change