Terraced
BD14
3 beds
1 bath
Westfield Terrace, Clayton BD14
Yorkshire and The Humber, England · BD14
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£10,535
↗ 22%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £7,856 | £7,883 | £7,919 | £7,956 | £7,999 | £39,613 |
| Profit Before Tax | £2,224 | £2,349 | £2,568 | £2,793 | £3,073 | £13,006 |
| Profit After Tax | £1,801 | £1,902 | £2,080 | £2,262 | £2,489 | £10,535 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £7,401 | £7,698 | £11,507 | £13,112 | £13,989 | £53,708 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change