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

£24,166

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,759

↗ 27%After 5 Years

Return On Investment

122%

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	£17,040	£17,296	£17,728	£18,171	£18,716	£88,951
Total Expenses	£11,726	£11,763	£11,817	£11,872	£11,938	£59,116
Profit Before Tax	£5,314	£5,533	£5,911	£6,299	£6,779	£29,835
Profit After Tax	£4,304	£4,481	£4,788	£5,102	£5,491	£24,166
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£12,704	£13,175	£18,928	£21,376	£22,741	£88,925
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	17%	18%	26%	29%	31%	122%

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