Terraced BD14 1 bed 1 bath

Cobden Street, Clayton, Bradford BD14

Yorkshire and The Humber, England · BD14

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£5,024

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£24,285

↗ 27%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,761	£5,905	£6,053	£6,234	£29,629
Total Expenses	£4,638	£4,658	£4,684	£4,709	£4,738	£23,428
Profit Before Tax	£1,038	£1,103	£1,222	£1,344	£1,496	£6,202
Profit After Tax	£840	£893	£990	£1,088	£1,212	£5,024
Change In Property Value	£3,150	£3,260	£5,303	£6,103	£6,469	£24,285
Net Return	£3,990	£4,153	£6,292	£7,191	£7,681	£29,308
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	22%	26%	27%	105%

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