Cape Street, 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: 1479
Initial Investment
£76,000First YearProfit From Rental Income
£31,614
↗ 42%After 5 Years
Change In Property Value
£72,058
↗ 29%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,748 | £18,014 | £18,284 | £18,742 | £19,210 | £91,998 |
| Total Expenses | £10,506 | £10,545 | £10,582 | £10,639 | £10,696 | £52,968 |
| Profit Before Tax | £7,242 | £7,469 | £7,702 | £8,103 | £8,514 | £39,030 |
| Profit After Tax | £5,866 | £6,050 | £6,239 | £6,563 | £6,896 | £31,614 |
| Change In Property Value | £8,750 | £14,231 | £16,379 | £17,362 | £15,336 | £72,058 |
| Net Return | £14,616 | £20,281 | £22,617 | £23,925 | £22,232 | £103,672 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 19% | 27% | 30% | 31% | 29% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change