Thackley Old Road, Windhill, 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: 1225
Initial Investment
£64,000First YearProfit From Rental Income
£25,430
↗ 40%After 5 Years
Change In Property Value
£60,529
↗ 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 | £14,700 | £14,920 | £15,144 | £15,523 | £15,911 | £76,199 |
| Total Expenses | £8,884 | £8,919 | £8,951 | £9,000 | £9,049 | £44,803 |
| Profit Before Tax | £5,816 | £6,002 | £6,193 | £6,523 | £6,862 | £31,395 |
| Profit After Tax | £4,711 | £4,861 | £5,016 | £5,284 | £5,558 | £25,430 |
| Change In Property Value | £7,350 | £11,954 | £13,758 | £14,584 | £12,882 | £60,529 |
| Net Return | £12,061 | £16,816 | £18,774 | £19,868 | £18,440 | £85,959 |
| 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