Wrose Gardens, Wrose, Shipley BD18
View Property Listing
Yorkshire and The Humber, England, BD18
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: 1313
Initial Investment
£68,500First YearProfit From Rental Income
£27,420
↗ 40%After 5 Years
Change In Property Value
£64,852
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £9,484 | £9,520 | £9,554 | £9,605 | £9,657 | £47,820 |
| Profit Before Tax | £6,272 | £6,472 | £6,678 | £7,033 | £7,397 | £33,852 |
| Profit After Tax | £5,081 | £5,243 | £5,409 | £5,697 | £5,991 | £27,420 |
| Change In Property Value | £7,875 | £12,808 | £14,741 | £15,625 | £13,802 | £64,852 |
| Net Return | £12,956 | £18,051 | £20,150 | £21,322 | £19,794 | £92,272 |
| 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