Terraced BD13 2 beds 1 bath

Roundfield Place, Thornton, Bradford BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£13,475

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£40,338

↗ 29%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,952	£9,086	£9,223	£9,453	£9,689	£46,403
Total Expenses	£5,898	£5,924	£5,948	£5,981	£6,016	£29,767
Profit Before Tax	£3,054	£3,162	£3,275	£3,472	£3,674	£16,636
Profit After Tax	£2,474	£2,561	£2,652	£2,812	£2,976	£13,475
Change In Property Value	£4,898	£7,967	£9,169	£9,719	£8,585	£40,338
Net Return	£7,372	£10,528	£11,821	£12,531	£11,561	£53,813
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	24%	28%	29%	27%	125%

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