Semi Detached BD3 3 beds 2 baths

Hutton Close, Thornbury, Bradford BD3

Yorkshire and The Humber, England · BD3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£15,262

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£64,759

↗ 27%After 5 Years

Return On Investment

110%

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	£14,700	£14,920	£15,294	£15,676	£16,146	£76,736
Total Expenses	£11,492	£11,526	£11,574	£11,623	£11,680	£57,894
Profit Before Tax	£3,208	£3,395	£3,720	£4,053	£4,466	£18,842
Profit After Tax	£2,598	£2,750	£3,013	£3,283	£3,617	£15,262
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£10,998	£11,444	£17,153	£19,557	£20,868	£80,020
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

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