Terraced BD2 2 beds 1 bath

Undercliffe Road, Eccleshill BD2

Yorkshire and The Humber, England · BD2

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£14,315

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£39,125

↗ 27%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£7,297	£7,324	£7,361	£7,399	£7,443	£36,825
Profit Before Tax	£3,143	£3,273	£3,500	£3,734	£4,024	£17,673
Profit After Tax	£2,546	£2,651	£2,835	£3,024	£3,259	£14,315
Change In Property Value	£5,075	£5,253	£8,543	£9,832	£10,422	£39,125
Net Return	£7,621	£7,903	£11,378	£12,857	£13,681	£53,440
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%

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