Terraced BD15 3 beds 1 bath

Merrivale Road, Allerton, Bradford, West Yorkshire BD15

Yorkshire and The Humber, England · BD15

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£11,027

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£39,125

↗ 27%After 5 Years

Return On Investment

113%

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	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£7,210	£7,236	£7,271	£7,307	£7,349	£36,374
Profit Before Tax	£2,366	£2,483	£2,691	£2,904	£3,169	£13,614
Profit After Tax	£1,916	£2,011	£2,180	£2,353	£2,567	£11,027
Change In Property Value	£5,075	£5,253	£8,543	£9,832	£10,422	£39,125
Net Return	£6,991	£7,264	£10,723	£12,185	£12,989	£50,152
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	24%	27%	29%	113%

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