Market Pavilion, Rawson Place, 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: 1272
Initial Investment
£65,500First YearProfit From Rental Income
£26,895
↗ 41%After 5 Years
Change In Property Value
£61,970
↗ 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 | £15,264 | £15,493 | £15,725 | £16,118 | £16,521 | £79,122 |
| Total Expenses | £9,105 | £9,141 | £9,174 | £9,224 | £9,275 | £45,919 |
| Profit Before Tax | £6,159 | £6,352 | £6,551 | £6,895 | £7,247 | £33,203 |
| Profit After Tax | £4,989 | £5,145 | £5,306 | £5,585 | £5,870 | £26,895 |
| Change In Property Value | £7,525 | £12,239 | £14,086 | £14,931 | £13,189 | £61,970 |
| Net Return | £12,514 | £17,384 | £19,392 | £20,516 | £19,059 | £88,864 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 19% | 27% | 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