Flat
BD4
3 beds
2 baths
Lorne Street Bradford, West Yorkshire BD4
Yorkshire and The Humber, England · BD4
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£10,924
↗ 19%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
107%
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 | £13,116 | £13,313 | £13,646 | £13,987 | £14,406 | £68,467 |
| Total Expenses | £10,850 | £10,916 | £10,992 | £11,070 | £11,154 | £54,981 |
| Profit Before Tax | £2,266 | £2,397 | £2,654 | £2,917 | £3,252 | £13,486 |
| Profit After Tax | £1,836 | £1,942 | £2,150 | £2,363 | £2,634 | £10,924 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £8,486 | £8,824 | £13,344 | £15,246 | £16,291 | £62,191 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change