Semi Detached
BD15
3 beds
1 bath
Wimborne Drive Allerton, Bradford BD15
Yorkshire and The Humber, England · BD15
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£20,505
↗ 27%After 5 Years
Change In Property Value
£67,457
↗ 27%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £12,069 | £12,105 | £12,158 | £12,211 | £12,275 | £60,818 |
| Profit Before Tax | £4,431 | £4,642 | £5,009 | £5,384 | £5,848 | £25,314 |
| Profit After Tax | £3,589 | £3,760 | £4,057 | £4,361 | £4,737 | £20,505 |
| Change In Property Value | £8,750 | £9,056 | £14,729 | £16,952 | £17,969 | £67,457 |
| Net Return | £12,339 | £12,817 | £18,786 | £21,313 | £22,706 | £87,962 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change