Semi Detached BD13 3 beds 2 baths

Southlands Avenue, Thornton, Bradford BD13

Yorkshire and The Humber, England · BD13

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£24,802

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£87,694

↗ 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	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£15,474	£15,517	£15,580	£15,645	£15,722	£77,938
Profit Before Tax	£5,322	£5,591	£6,055	£6,531	£7,119	£30,619
Profit After Tax	£4,311	£4,529	£4,905	£5,290	£5,767	£24,802
Change In Property Value	£11,375	£11,773	£19,148	£22,038	£23,360	£87,694
Net Return	£15,686	£16,302	£24,053	£27,328	£29,127	£112,496
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	15%	16%	24%	27%	28%	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