Norman Mount, 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: 990
Initial Investment
£50,500First YearProfit From Rental Income
£20,774
↗ 41%After 5 Years
Change In Property Value
£47,558
↗ 29%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,880 | £12,058 | £12,239 | £12,545 | £12,859 | £61,581 |
| Total Expenses | £7,121 | £7,151 | £7,179 | £7,220 | £7,262 | £35,934 |
| Profit Before Tax | £4,759 | £4,907 | £5,060 | £5,325 | £5,596 | £25,647 |
| Profit After Tax | £3,855 | £3,975 | £4,098 | £4,313 | £4,533 | £20,774 |
| Change In Property Value | £5,775 | £9,393 | £10,810 | £11,459 | £10,122 | £47,558 |
| Net Return | £9,630 | £13,368 | £14,908 | £15,772 | £14,655 | £68,333 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 30% | 31% | 29% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change