Kingsway, Eccleshill, Bradford, West Yorkshire 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: 960
Initial Investment
£49,000First YearProfit From Rental Income
£20,081
↗ 41%After 5 Years
Change In Property Value
£46,117
↗ 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 | £11,520 | £11,693 | £11,868 | £12,165 | £12,469 | £59,715 |
| Total Expenses | £6,920 | £6,950 | £6,978 | £7,018 | £7,059 | £34,924 |
| Profit Before Tax | £4,600 | £4,743 | £4,891 | £5,147 | £5,410 | £24,791 |
| Profit After Tax | £3,726 | £3,842 | £3,961 | £4,169 | £4,382 | £20,081 |
| Change In Property Value | £5,600 | £9,108 | £10,482 | £11,111 | £9,815 | £46,117 |
| Net Return | £9,326 | £12,950 | £14,444 | £15,281 | £14,197 | £66,198 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 19% | 26% | 29% | 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