Bradford Road, 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: 1458
Initial Investment
£76,000First YearProfit From Rental Income
£30,662
↗ 40%After 5 Years
Change In Property Value
£72,058
↗ 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 | £17,496 | £17,758 | £18,025 | £18,475 | £18,937 | £90,692 |
| Total Expenses | £10,481 | £10,520 | £10,556 | £10,612 | £10,669 | £52,838 |
| Profit Before Tax | £7,015 | £7,239 | £7,468 | £7,863 | £8,268 | £37,854 |
| Profit After Tax | £5,682 | £5,863 | £6,049 | £6,369 | £6,697 | £30,662 |
| Change In Property Value | £8,750 | £14,231 | £16,379 | £17,362 | £15,336 | £72,058 |
| Net Return | £14,432 | £20,095 | £22,428 | £23,731 | £22,034 | £102,720 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 26% | 30% | 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