Stone Hall Road, 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: 1140
Initial Investment
£58,000First YearProfit From Rental Income
£24,243
↗ 42%After 5 Years
Change In Property Value
£54,764
↗ 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 | £13,680 | £13,885 | £14,093 | £14,446 | £14,807 | £70,911 |
| Total Expenses | £8,124 | £8,157 | £8,188 | £8,234 | £8,280 | £40,982 |
| Profit Before Tax | £5,556 | £5,728 | £5,906 | £6,212 | £6,527 | £29,929 |
| Profit After Tax | £4,501 | £4,640 | £4,784 | £5,032 | £5,287 | £24,243 |
| Change In Property Value | £6,650 | £10,816 | £12,448 | £13,195 | £11,655 | £54,764 |
| Net Return | £11,151 | £15,456 | £17,232 | £18,227 | £16,942 | £79,007 |
| 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