Terraced
BD3
3 beds
1 bath
Evelyn Avenue, Thornbury, Bradford BD3
Yorkshire and The Humber, England · BD3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£19,268
↗ 41%After 5 Years
Change In Property Value
£44,676
↗ 29%After 5 Years
Return On Investment
135%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £6,588 | £6,617 | £6,644 | £6,682 | £6,722 | £33,252 |
| Profit Before Tax | £4,416 | £4,553 | £4,693 | £4,938 | £5,188 | £23,788 |
| Profit After Tax | £3,577 | £3,688 | £3,801 | £4,000 | £4,203 | £19,268 |
| Change In Property Value | £5,425 | £8,823 | £10,155 | £10,764 | £9,508 | £44,676 |
| Net Return | £9,002 | £12,511 | £13,956 | £14,764 | £13,711 | £63,944 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 135% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change