Terraced BD15 2 beds 1 bath

Granville Place, Allerton, Bradford BD15

Yorkshire and The Humber, England · BD15

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£8,313

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£31,030

↗ 27%After 5 Years

Return On Investment

111%

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	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£5,822	£5,845	£5,875	£5,906	£5,941	£29,389
Profit Before Tax	£1,774	£1,865	£2,028	£2,194	£2,402	£10,263
Profit After Tax	£1,437	£1,511	£1,642	£1,777	£1,946	£8,313
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£5,462	£5,676	£8,418	£9,575	£10,212	£39,343
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	15%	16%	24%	27%	29%	111%

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