Terraced BD12 2 beds 1 bath

Cleckheaton Road, Low Moor, Bradford BD12

Yorkshire and The Humber, England · BD12

Initial Investment

First Year

£34,750First Year

Profit From Rental Income

After 5 Years

£8,943

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£30,356

↗ 27%After 5 Years

Return On Investment

113%

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	£7,656	£7,771	£7,965	£8,164	£8,409	£39,965
Total Expenses	£5,729	£5,752	£5,782	£5,813	£5,848	£28,925
Profit Before Tax	£1,927	£2,019	£2,183	£2,351	£2,561	£11,041
Profit After Tax	£1,561	£1,635	£1,768	£1,904	£2,074	£8,943
Change In Property Value	£3,938	£4,075	£6,628	£7,628	£8,086	£30,356
Net Return	£5,498	£5,711	£8,396	£9,533	£10,161	£39,299
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	16%	24%	27%	29%	113%

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