North Parade, Bradford 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: 1627
Initial Investment
£84,750First YearProfit From Rental Income
£34,992
↗ 41%After 5 Years
Change In Property Value
£79,264
↗ 29%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,524 | £19,817 | £20,114 | £20,617 | £21,132 | £101,204 |
| Total Expenses | £11,507 | £11,549 | £11,589 | £11,649 | £11,711 | £58,005 |
| Profit Before Tax | £8,017 | £8,268 | £8,526 | £8,968 | £9,421 | £43,200 |
| Profit After Tax | £6,494 | £6,697 | £6,906 | £7,264 | £7,631 | £34,992 |
| Change In Property Value | £9,625 | £15,654 | £18,017 | £19,098 | £16,870 | £79,264 |
| Net Return | £16,119 | £22,352 | £24,922 | £26,362 | £24,501 | £114,255 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change