Terraced BD14 1 bed 1 bath

Bright Street, Clayton, Bradford BD14

Yorkshire and The Humber, England · BD14

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£6,989

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£31,030

↗ 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	£7,248	£7,357	£7,541	£7,729	£7,961	£37,836
Total Expenses	£5,787	£5,810	£5,839	£5,869	£5,903	£29,207
Profit Before Tax	£1,461	£1,547	£1,702	£1,860	£2,058	£8,628
Profit After Tax	£1,183	£1,253	£1,378	£1,507	£1,667	£6,989
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£5,208	£5,419	£8,154	£9,305	£9,933	£38,019
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

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