Terraced BD13 1 bed 1 bath

Chapel Terrace, Thornton, Bradford BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£26,485First Year

Profit From Rental Income

After 5 Years

£7,356

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£24,485

↗ 29%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,436	£5,518	£5,600	£5,740	£5,884	£28,178
Total Expenses	£3,777	£3,798	£3,816	£3,841	£3,866	£19,096
Profit Before Tax	£1,659	£1,720	£1,784	£1,900	£2,018	£9,082
Profit After Tax	£1,344	£1,393	£1,445	£1,539	£1,635	£7,356
Change In Property Value	£2,973	£4,836	£5,566	£5,899	£5,211	£24,485
Net Return	£4,317	£6,229	£7,011	£7,438	£6,846	£31,841
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	24%	26%	28%	26%	120%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change