Off License & Convenience 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: 887
Initial Investment
£45,985First YearProfit From Rental Income
£18,111
↗ 39%After 5 Years
Change In Property Value
£43,220
↗ 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 | £10,644 | £10,804 | £10,966 | £11,240 | £11,521 | £55,174 |
| Total Expenses | £6,502 | £6,530 | £6,556 | £6,594 | £6,633 | £32,815 |
| Profit Before Tax | £4,142 | £4,274 | £4,409 | £4,646 | £4,888 | £22,359 |
| Profit After Tax | £3,355 | £3,462 | £3,572 | £3,763 | £3,959 | £18,111 |
| Change In Property Value | £5,248 | £8,536 | £9,824 | £10,413 | £9,199 | £43,220 |
| Net Return | £8,604 | £11,998 | £13,396 | £14,176 | £13,158 | £61,331 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| 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