Detached BD13 3 beds 1 bath

North Cliffe Drive, Thornton, Bradford BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£14,615

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£43,235

↗ 29%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£6,286	£6,313	£6,338	£6,373	£6,409	£31,720
Profit Before Tax	£3,314	£3,431	£3,552	£3,764	£3,982	£18,043
Profit After Tax	£2,684	£2,779	£2,877	£3,049	£3,225	£14,615
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£7,934	£11,318	£12,705	£13,466	£12,427	£57,849
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%

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