Detached BD18 3 beds 1 bath

Thackley Old Road, Shipley BD18

Yorkshire and The Humber, England · BD18

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-38

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£63,410

↗ 27%After 5 Years

Return On Investment

89%

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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£10,874	£10,901	£10,938	£10,977	£11,021	£54,710
Profit Before Tax	£-374	£-243	£-14	£220	£512	£101
Profit After Tax	£-374	£-243	£-14	£179	£415	£-38
Change In Property Value	£8,225	£8,513	£13,846	£15,935	£16,891	£63,410
Net Return	£7,851	£8,269	£13,831	£16,114	£17,306	£63,372
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

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