Church Bank, 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: 1775
Initial Investment
£93,500First YearProfit From Rental Income
£38,369
↗ 41%After 5 Years
Change In Property Value
£86,469
↗ 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 | £21,300 | £21,619 | £21,944 | £22,492 | £23,055 | £110,410 |
| Total Expenses | £12,507 | £12,552 | £12,595 | £12,660 | £12,727 | £63,041 |
| Profit Before Tax | £8,793 | £9,068 | £9,349 | £9,832 | £10,328 | £47,370 |
| Profit After Tax | £7,122 | £7,345 | £7,573 | £7,964 | £8,366 | £38,369 |
| Change In Property Value | £10,500 | £17,078 | £19,655 | £20,834 | £18,403 | £86,469 |
| Net Return | £17,622 | £24,422 | £27,227 | £28,798 | £26,769 | £124,839 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| 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