Kingston Grove, 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: 1517
Initial Investment
£79,500First YearProfit From Rental Income
£32,004
↗ 40%After 5 Years
Change In Property Value
£74,940
↗ 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 | £18,204 | £18,477 | £18,754 | £19,223 | £19,704 | £94,362 |
| Total Expenses | £10,881 | £10,921 | £10,959 | £11,016 | £11,075 | £54,851 |
| Profit Before Tax | £7,323 | £7,556 | £7,796 | £8,207 | £8,629 | £39,511 |
| Profit After Tax | £5,932 | £6,121 | £6,314 | £6,648 | £6,989 | £32,004 |
| Change In Property Value | £9,100 | £14,801 | £17,034 | £18,056 | £15,950 | £74,940 |
| Net Return | £15,032 | £20,921 | £23,348 | £24,704 | £22,939 | £106,944 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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