Terraced
BD14
1 bed
1 bath
Reva Syke Road, Clayton, Bradford BD14
Yorkshire and The Humber, England · BD14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,373
↗ 20%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,865 | £8,062 | £8,304 | £39,464 |
| Total Expenses | £6,017 | £6,040 | £6,070 | £6,100 | £6,135 | £30,362 |
| Profit Before Tax | £1,543 | £1,634 | £1,795 | £1,961 | £2,168 | £9,102 |
| Profit After Tax | £1,250 | £1,323 | £1,454 | £1,589 | £1,756 | £7,373 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £5,450 | £5,670 | £8,524 | £9,726 | £10,382 | £39,752 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change