Alexandra Road, Eccleshill, 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: 750
Initial Investment
£38,500First YearProfit From Rental Income
£15,225
↗ 40%After 5 Years
Change In Property Value
£36,029
↗ 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 | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £5,516 | £5,542 | £5,566 | £5,599 | £5,634 | £27,856 |
| Profit Before Tax | £3,484 | £3,593 | £3,706 | £3,905 | £4,108 | £18,797 |
| Profit After Tax | £2,822 | £2,911 | £3,002 | £3,163 | £3,327 | £15,225 |
| Change In Property Value | £4,375 | £7,116 | £8,189 | £8,681 | £7,668 | £36,029 |
| Net Return | £7,197 | £10,026 | £11,192 | £11,844 | £10,995 | £51,254 |
| 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