Rhodes Street, Shipley, West Yorkshire 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: 1400
Initial Investment
£73,000First YearProfit From Rental Income
£29,365
↗ 40%After 5 Years
Change In Property Value
£69,176
↗ 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 | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £10,082 | £10,120 | £10,156 | £10,209 | £10,264 | £50,831 |
| Profit Before Tax | £6,718 | £6,932 | £7,152 | £7,531 | £7,920 | £36,253 |
| Profit After Tax | £5,442 | £5,615 | £5,793 | £6,100 | £6,415 | £29,365 |
| Change In Property Value | £8,400 | £13,662 | £15,724 | £16,667 | £14,723 | £69,176 |
| Net Return | £13,842 | £19,277 | £21,517 | £22,767 | £21,138 | £98,541 |
| 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