Semi Detached BD4 2 beds 1 bath

Cutler Heights Lane, Bradford BD4

Yorkshire and The Humber, England · BD4

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£5,829

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

104%

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	£6,732	£6,833	£7,004	£7,179	£7,394	£35,142
Total Expenses	£5,537	£5,559	£5,587	£5,615	£5,648	£27,946
Profit Before Tax	£1,195	£1,274	£1,417	£1,564	£1,747	£7,196
Profit After Tax	£968	£1,032	£1,148	£1,266	£1,415	£5,829
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£4,818	£5,017	£7,629	£8,725	£9,321	£35,510
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	15%	22%	26%	27%	104%

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