Terraced
BD15
5 beds
2 baths
Grange Road, Allerton, Bradford BD15
Yorkshire and The Humber, England · BD15
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£22,314
↗ 27%After 5 Years
Change In Property Value
£72,854
↗ 27%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,820 | £18,087 | £18,539 | £19,003 | £19,573 | £93,023 |
| Total Expenses | £12,994 | £13,032 | £13,088 | £13,146 | £13,213 | £65,474 |
| Profit Before Tax | £4,826 | £5,055 | £5,451 | £5,857 | £6,360 | £27,548 |
| Profit After Tax | £3,909 | £4,094 | £4,415 | £4,744 | £5,151 | £22,314 |
| Change In Property Value | £9,450 | £9,781 | £15,908 | £18,308 | £19,407 | £72,854 |
| Net Return | £13,359 | £13,875 | £20,323 | £23,053 | £24,558 | £95,168 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change