Semi Detached BD4 2 beds 1 bath

Cutler Heights Lane, Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£12,872

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£33,147

↗ 29%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£4,993	£5,018	£5,040	£5,071	£5,103	£25,225
Profit Before Tax	£2,939	£3,033	£3,132	£3,305	£3,483	£15,892
Profit After Tax	£2,380	£2,457	£2,537	£2,677	£2,821	£12,872
Change In Property Value	£4,025	£6,546	£7,534	£7,986	£7,055	£33,147
Net Return	£6,405	£9,003	£10,071	£10,663	£9,876	£46,019
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change