Leeds Road, 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: 1604
Initial Investment
£84,750First YearProfit From Rental Income
£33,949
↗ 40%After 5 Years
Change In Property Value
£79,264
↗ 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 | £19,248 | £19,537 | £19,830 | £20,326 | £20,834 | £99,774 |
| Total Expenses | £11,479 | £11,521 | £11,560 | £11,620 | £11,682 | £57,862 |
| Profit Before Tax | £7,769 | £8,016 | £8,270 | £8,705 | £9,152 | £41,912 |
| Profit After Tax | £6,293 | £6,493 | £6,698 | £7,051 | £7,413 | £33,949 |
| Change In Property Value | £9,625 | £15,654 | £18,017 | £19,098 | £16,870 | £79,264 |
| Net Return | £15,918 | £22,147 | £24,715 | £26,149 | £24,283 | £113,212 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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