4/6 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: 1124
Initial Investment
£57,985First YearProfit From Rental Income
£23,524
↗ 41%After 5 Years
Change In Property Value
£54,750
↗ 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 | £13,488 | £13,690 | £13,896 | £14,243 | £14,599 | £69,916 |
| Total Expenses | £8,103 | £8,136 | £8,166 | £8,212 | £8,258 | £40,874 |
| Profit Before Tax | £5,385 | £5,555 | £5,729 | £6,031 | £6,341 | £29,042 |
| Profit After Tax | £4,362 | £4,499 | £4,641 | £4,885 | £5,136 | £23,524 |
| Change In Property Value | £6,648 | £10,813 | £12,445 | £13,191 | £11,652 | £54,750 |
| Net Return | £11,010 | £15,312 | £17,085 | £18,077 | £16,789 | £78,273 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 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