Ravenscliffe Avenue, 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: 992
Initial Investment
£52,000First YearProfit From Rental Income
£20,198
↗ 39%After 5 Years
Change In Property Value
£48,999
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £7,288 | £7,318 | £7,346 | £7,387 | £7,430 | £36,769 |
| Profit Before Tax | £4,616 | £4,765 | £4,917 | £5,183 | £5,455 | £24,936 |
| Profit After Tax | £3,739 | £3,859 | £3,983 | £4,198 | £4,419 | £20,198 |
| Change In Property Value | £5,950 | £9,677 | £11,138 | £11,806 | £10,429 | £48,999 |
| Net Return | £9,689 | £13,537 | £15,121 | £16,004 | £14,847 | £69,198 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change