Greenwood Drive, Swain House, 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: 840
Initial Investment
£43,000First YearProfit From Rental Income
£17,306
↗ 40%After 5 Years
Change In Property Value
£40,352
↗ 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 | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £6,117 | £6,145 | £6,171 | £6,207 | £6,244 | £30,885 |
| Profit Before Tax | £3,963 | £4,086 | £4,214 | £4,437 | £4,666 | £21,366 |
| Profit After Tax | £3,210 | £3,310 | £3,413 | £3,594 | £3,779 | £17,306 |
| Change In Property Value | £4,900 | £7,970 | £9,172 | £9,723 | £8,588 | £40,352 |
| Net Return | £8,110 | £11,279 | £12,585 | £13,317 | £12,368 | £57,659 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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