Bradford 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: 1050
Initial Investment
£54,998First YearProfit From Rental Income
£21,496
↗ 39%After 5 Years
Change In Property Value
£51,880
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £7,686 | £7,718 | £7,747 | £7,790 | £7,834 | £38,775 |
| Profit Before Tax | £4,914 | £5,071 | £5,234 | £5,515 | £5,804 | £26,538 |
| Profit After Tax | £3,980 | £4,108 | £4,239 | £4,467 | £4,701 | £21,496 |
| Change In Property Value | £6,300 | £10,246 | £11,792 | £12,500 | £11,042 | £51,880 |
| Net Return | £10,280 | £14,354 | £16,032 | £16,967 | £15,743 | £73,376 |
| Return From Rental Income (%) | 7% | 7% | 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