Terraced
BD14
1 bed
1 bath
Reva Syke Road, Clayton, Bradford BD14
Yorkshire and The Humber, England · BD14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£13,583
↗ 37%After 5 Years
Change In Property Value
£32,379
↗ 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 | £9,192 | £9,330 | £9,563 | £9,802 | £10,096 | £47,983 |
| Total Expenses | £6,180 | £6,205 | £6,240 | £6,274 | £6,314 | £31,214 |
| Profit Before Tax | £3,012 | £3,124 | £3,324 | £3,528 | £3,782 | £16,769 |
| Profit After Tax | £2,440 | £2,531 | £2,692 | £2,857 | £3,063 | £13,583 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £6,640 | £6,878 | £9,762 | £10,995 | £11,688 | £45,963 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change