Cleaning Services BD1
View Property Listing
Yorkshire and The Humber, England, BD1
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_yorkshire_and_the_humber: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1183
Initial Investment
£60,985First YearProfit From Rental Income
£24,866
↗ 41%After 5 Years
Change In Property Value
£57,632
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,196 | £14,409 | £14,625 | £14,991 | £15,365 | £73,586 |
| Total Expenses | £8,503 | £8,537 | £8,569 | £8,616 | £8,664 | £42,888 |
| Profit Before Tax | £5,693 | £5,872 | £6,056 | £6,375 | £6,702 | £30,698 |
| Profit After Tax | £4,611 | £4,756 | £4,906 | £5,164 | £5,428 | £24,866 |
| Change In Property Value | £6,998 | £11,382 | £13,100 | £13,886 | £12,266 | £57,632 |
| Net Return | £11,610 | £16,139 | £18,006 | £19,050 | £17,694 | £82,498 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 30% | 31% | 29% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change