Semi Detached BD15 3 beds 1 bath

Wimborne Drive Allerton, Bradford BD15

Yorkshire and The Humber, England · BD15

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£15,984

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,457

↗ 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	£15,312	£15,542	£15,930	£16,328	£16,818	£79,931
Total Expenses	£11,950	£11,984	£12,034	£12,085	£12,144	£60,198
Profit Before Tax	£3,362	£3,557	£3,896	£4,244	£4,674	£19,733
Profit After Tax	£2,723	£2,881	£3,156	£3,437	£3,786	£15,984
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£11,473	£11,938	£17,885	£20,390	£21,755	£83,441
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	16%	24%	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