Terraced BD12 2 beds 1 bath

Cleckheaton Road, Low Moor, Bradford BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£36,250First Year

Profit From Rental Income

After 5 Years

£13,254

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£31,705

↗ 27%After 5 Years

Return On Investment

124%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£6,062	£6,087	£6,120	£6,155	£6,194	£30,618
Profit Before Tax	£2,938	£3,048	£3,243	£3,443	£3,691	£16,363
Profit After Tax	£2,380	£2,469	£2,627	£2,789	£2,990	£13,254
Change In Property Value	£4,113	£4,256	£6,923	£7,968	£8,446	£31,705
Net Return	£6,492	£6,725	£9,550	£10,756	£11,435	£44,959
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	19%	26%	30%	32%	124%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change