Terraced
BD12
2 beds
1 bath
Cleckheaton Road, Low Moor, Bradford BD12
Yorkshire and The Humber, England · BD12
View property listing
Initial Investment
£36,250First YearProfit From Rental Income
£12,773
↗ 35%After 5 Years
Change In Property Value
£33,867
↗ 29%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,992 | £8,112 | £8,234 | £8,439 | £8,650 | £41,427 |
| Total Expenses | £5,080 | £5,104 | £5,127 | £5,158 | £5,189 | £25,658 |
| Profit Before Tax | £2,912 | £3,008 | £3,107 | £3,282 | £3,461 | £15,769 |
| Profit After Tax | £2,359 | £2,436 | £2,517 | £2,658 | £2,803 | £12,773 |
| Change In Property Value | £4,113 | £6,689 | £7,698 | £8,160 | £7,208 | £33,867 |
| Net Return | £6,471 | £9,125 | £10,215 | £10,818 | £10,011 | £46,640 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change