Fetlock Drive, Eccleshill, 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: 1230
Initial Investment
£62,500First YearProfit From Rental Income
£26,324
↗ 42%After 5 Years
Change In Property Value
£59,087
↗ 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 | £14,760 | £14,981 | £15,206 | £15,586 | £15,976 | £76,510 |
| Total Expenses | £8,726 | £8,760 | £8,793 | £8,841 | £8,891 | £44,011 |
| Profit Before Tax | £6,034 | £6,221 | £6,413 | £6,745 | £7,085 | £32,498 |
| Profit After Tax | £4,888 | £5,039 | £5,195 | £5,463 | £5,739 | £26,324 |
| Change In Property Value | £7,175 | £11,670 | £13,431 | £14,237 | £12,576 | £59,087 |
| Net Return | £12,063 | £16,709 | £18,625 | £19,700 | £18,314 | £85,411 |
| 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