Terraced BD15 2 beds 1 bath

Grange Terrace, Allerton, Bradford BD15

Yorkshire and The Humber, England · BD15

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£12,267

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

123%

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	£8,424	£8,550	£8,764	£8,983	£9,253	£43,974
Total Expenses	£5,707	£5,731	£5,763	£5,796	£5,833	£28,830
Profit Before Tax	£2,717	£2,820	£3,001	£3,187	£3,419	£15,145
Profit After Tax	£2,201	£2,284	£2,431	£2,582	£2,770	£12,267
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£6,051	£6,269	£8,912	£10,041	£10,676	£41,948
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	18%	26%	30%	31%	123%

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