Wharncliffe Drive, 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: 900
Initial Investment
£46,000First YearProfit From Rental Income
£18,693
↗ 41%After 5 Years
Change In Property Value
£43,235
↗ 29%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £6,519 | £6,547 | £6,574 | £6,612 | £6,652 | £32,904 |
| Profit Before Tax | £4,281 | £4,415 | £4,552 | £4,792 | £5,038 | £23,078 |
| Profit After Tax | £3,468 | £3,576 | £3,687 | £3,882 | £4,081 | £18,693 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,235 |
| Net Return | £8,718 | £12,115 | £13,515 | £14,299 | £13,283 | £61,928 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change