Ashgrove, 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: 1132
Initial Investment
£59,200First YearProfit From Rental Income
£23,347
↗ 39%After 5 Years
Change In Property Value
£55,917
↗ 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 | £13,584 | £13,788 | £13,995 | £14,344 | £14,703 | £70,414 |
| Total Expenses | £8,246 | £8,279 | £8,310 | £8,355 | £8,402 | £41,591 |
| Profit Before Tax | £5,338 | £5,509 | £5,685 | £5,989 | £6,301 | £28,823 |
| Profit After Tax | £4,324 | £4,462 | £4,605 | £4,851 | £5,104 | £23,347 |
| Change In Property Value | £6,790 | £11,043 | £12,710 | £13,473 | £11,901 | £55,917 |
| Net Return | £11,114 | £15,506 | £17,315 | £18,324 | £17,005 | £79,263 |
| 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