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
£10,992
↗ 22%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
111%
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 | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £7,868 | £7,895 | £7,931 | £7,969 | £8,012 | £39,675 |
| Profit Before Tax | £2,332 | £2,458 | £2,680 | £2,908 | £3,191 | £13,570 |
| Profit After Tax | £1,889 | £1,991 | £2,171 | £2,356 | £2,585 | £10,992 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £7,489 | £7,787 | £11,598 | £13,205 | £14,085 | £54,164 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change