Terraced BD13 2 beds 1 bath

Thornton Road, Thornton, Bradford, West Yorkshire BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£30,250First Year

Profit From Rental Income

After 5 Years

£8,759

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£28,103

↗ 29%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,429	£6,589	£6,754	£32,346
Total Expenses	£4,261	£4,283	£4,303	£4,329	£4,356	£21,532
Profit Before Tax	£1,979	£2,051	£2,126	£2,260	£2,398	£10,813
Profit After Tax	£1,603	£1,661	£1,722	£1,831	£1,942	£8,759
Change In Property Value	£3,413	£5,550	£6,388	£6,771	£5,981	£28,103
Net Return	£5,015	£7,211	£8,110	£8,602	£7,923	£36,861
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	28%	26%	122%

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