Market Pavillion, Rawson Place, Bradford, West Yorkshire 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: 917
Initial Investment
£47,500First YearProfit From Rental Income
£18,798
↗ 40%After 5 Years
Change In Property Value
£44,676
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £6,704 | £6,733 | £6,760 | £6,799 | £6,838 | £33,833 |
| Profit Before Tax | £4,300 | £4,436 | £4,577 | £4,821 | £5,072 | £23,207 |
| Profit After Tax | £3,483 | £3,593 | £3,707 | £3,905 | £4,108 | £18,798 |
| Change In Property Value | £5,425 | £8,823 | £10,155 | £10,764 | £9,508 | £44,676 |
| Net Return | £8,908 | £12,417 | £13,862 | £14,670 | £13,617 | £63,473 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change