Howgate, Idle, Bradford BD10
View Property Listing
Yorkshire and The Humber, England, BD10
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: 1138
Initial Investment
£59,500First YearProfit From Rental Income
£23,485
↗ 39%After 5 Years
Change In Property Value
£56,205
↗ 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 | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £8,286 | £8,319 | £8,350 | £8,396 | £8,442 | £41,793 |
| Profit Before Tax | £5,370 | £5,542 | £5,719 | £6,025 | £6,339 | £28,994 |
| Profit After Tax | £4,350 | £4,489 | £4,632 | £4,880 | £5,134 | £23,485 |
| Change In Property Value | £6,825 | £11,100 | £12,776 | £13,542 | £11,962 | £56,205 |
| Net Return | £11,175 | £15,589 | £17,408 | £18,422 | £17,096 | £79,690 |
| 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