Flat
BD6
0 beds
0 baths
Cleckheaton Road, Bradford BD6
Yorkshire and The Humber, England · BD6
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£2,008
↗ 8%After 5 Years
Change In Property Value
£23,779
↗ 29%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,616 | £5,700 | £5,786 | £5,930 | £6,079 | £29,111 |
| Total Expenses | £5,216 | £5,274 | £5,324 | £5,380 | £5,438 | £26,633 |
| Profit Before Tax | £400 | £426 | £462 | £550 | £641 | £2,478 |
| Profit After Tax | £324 | £345 | £374 | £446 | £519 | £2,008 |
| Change In Property Value | £2,888 | £4,696 | £5,405 | £5,729 | £5,061 | £23,779 |
| Net Return | £3,211 | £5,041 | £5,779 | £6,175 | £5,580 | £25,787 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 12% | 20% | 22% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change