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

£14,213

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£37,762

↗ 27%After 5 Years

Return On Investment

121%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,073	£7,099	£7,136	£7,173	£7,217	£35,698
Profit Before Tax	£3,127	£3,254	£3,476	£3,704	£3,987	£17,547
Profit After Tax	£2,533	£2,635	£2,815	£3,000	£3,229	£14,213
Change In Property Value	£4,898	£5,070	£8,245	£9,490	£10,059	£37,762
Net Return	£7,432	£7,705	£11,061	£12,490	£13,288	£51,976
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	17%	18%	26%	29%	31%	121%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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