Terraced BD14 1 bed 1 bath

Cobden Street, Clayton, Bradford BD14

Yorkshire and The Humber, England · BD14

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£9,636

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£24,285

↗ 27%After 5 Years

Return On Investment

121%

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	£6,888	£6,991	£7,166	£7,345	£7,566	£35,956
Total Expenses	£4,760	£4,781	£4,810	£4,838	£4,871	£24,060
Profit Before Tax	£2,128	£2,210	£2,357	£2,507	£2,694	£11,896
Profit After Tax	£1,724	£1,790	£1,909	£2,030	£2,182	£9,636
Change In Property Value	£3,150	£3,260	£5,303	£6,103	£6,469	£24,285
Net Return	£4,874	£5,050	£7,211	£8,133	£8,651	£33,920
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	17%	18%	26%	29%	31%	121%

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