Peterborough Road, Undercliffe, 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: 1320
Initial Investment
£67,000First YearProfit From Rental Income
£28,405
↗ 42%After 5 Years
Change In Property Value
£63,411
↗ 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 | £15,840 | £16,078 | £16,319 | £16,727 | £17,145 | £82,108 |
| Total Expenses | £9,328 | £9,364 | £9,398 | £9,449 | £9,502 | £47,041 |
| Profit Before Tax | £6,513 | £6,714 | £6,921 | £7,277 | £7,643 | £35,067 |
| Profit After Tax | £5,275 | £5,438 | £5,606 | £5,895 | £6,191 | £28,405 |
| Change In Property Value | £7,700 | £12,524 | £14,413 | £15,278 | £13,496 | £63,411 |
| Net Return | £12,975 | £17,962 | £20,019 | £21,173 | £19,687 | £91,815 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 19% | 27% | 30% | 32% | 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