Haslam Grove, 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: 1021
Initial Investment
£53,500First YearProfit From Rental Income
£20,847
↗ 39%After 5 Years
Change In Property Value
£50,440
↗ 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 | £12,252 | £12,436 | £12,622 | £12,938 | £13,261 | £63,509 |
| Total Expenses | £7,487 | £7,518 | £7,547 | £7,589 | £7,632 | £37,773 |
| Profit Before Tax | £4,765 | £4,918 | £5,075 | £5,349 | £5,629 | £25,737 |
| Profit After Tax | £3,860 | £3,983 | £4,111 | £4,333 | £4,560 | £20,847 |
| Change In Property Value | £6,125 | £9,962 | £11,465 | £12,153 | £10,735 | £50,440 |
| Net Return | £9,985 | £13,945 | £15,576 | £16,486 | £15,295 | £71,287 |
| 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