Lister Lane, Bradford BD2
View Property Listing
Yorkshire and The Humber, England, BD2
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: 1200
Initial Investment
£61,000First YearProfit From Rental Income
£25,630
↗ 42%After 5 Years
Change In Property Value
£57,646
↗ 29%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £8,525 | £8,559 | £8,591 | £8,639 | £8,687 | £43,002 |
| Profit Before Tax | £5,875 | £6,057 | £6,244 | £6,567 | £6,899 | £31,642 |
| Profit After Tax | £4,759 | £4,906 | £5,058 | £5,320 | £5,588 | £25,630 |
| Change In Property Value | £7,000 | £11,385 | £13,103 | £13,889 | £12,269 | £57,646 |
| Net Return | £11,759 | £16,291 | £18,161 | £19,209 | £17,857 | £83,276 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 19% | 27% | 30% | 31% | 29% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change