Terraced BD12 2 beds 1 bath

Cleckheaton Road, Low Moor, Bradford BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£36,250First Year

Profit From Rental Income

After 5 Years

£9,418

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£31,705

↗ 27%After 5 Years

Return On Investment

113%

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	£8,315	£8,523	£8,778	£41,719
Total Expenses	£5,961	£5,985	£6,016	£6,047	£6,084	£30,092
Profit Before Tax	£2,031	£2,127	£2,299	£2,475	£2,695	£11,628
Profit After Tax	£1,645	£1,723	£1,862	£2,005	£2,183	£9,418
Change In Property Value	£4,113	£4,256	£6,923	£7,968	£8,446	£31,705
Net Return	£5,758	£5,980	£8,785	£9,972	£10,628	£41,123
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	16%	24%	28%	29%	113%

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