Stanley Street, Greengates, 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: 1079
Initial Investment
£56,500First YearProfit From Rental Income
£22,143
↗ 39%After 5 Years
Change In Property Value
£53,323
↗ 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 | £12,948 | £13,142 | £13,339 | £13,673 | £14,015 | £67,117 |
| Total Expenses | £7,886 | £7,918 | £7,948 | £7,992 | £8,036 | £39,780 |
| Profit Before Tax | £5,062 | £5,224 | £5,392 | £5,681 | £5,978 | £27,337 |
| Profit After Tax | £4,100 | £4,232 | £4,367 | £4,602 | £4,842 | £22,143 |
| Change In Property Value | £6,475 | £10,531 | £12,120 | £12,848 | £11,349 | £53,323 |
| Net Return | £10,575 | £14,763 | £16,488 | £17,449 | £16,191 | £75,466 |
| 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