Westfield Grove, 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: 1569
Initial Investment
£82,650First YearProfit From Rental Income
£33,162
↗ 40%After 5 Years
Change In Property Value
£77,534
↗ 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 | £18,828 | £19,110 | £19,397 | £19,882 | £20,379 | £97,597 |
| Total Expenses | £11,240 | £11,280 | £11,319 | £11,378 | £11,439 | £56,656 |
| Profit Before Tax | £7,588 | £7,830 | £8,078 | £8,504 | £8,940 | £40,940 |
| Profit After Tax | £6,147 | £6,342 | £6,543 | £6,888 | £7,242 | £33,162 |
| Change In Property Value | £9,415 | £15,313 | £17,624 | £18,681 | £16,502 | £77,534 |
| Net Return | £15,562 | £21,655 | £24,167 | £25,569 | £23,743 | £110,696 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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