Manor Street, 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: 720
Initial Investment
£37,000First YearProfit From Rental Income
£14,532
↗ 39%After 5 Years
Change In Property Value
£34,588
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,901 | £9,124 | £9,352 | £44,786 |
| Total Expenses | £5,315 | £5,340 | £5,364 | £5,397 | £5,430 | £26,846 |
| Profit Before Tax | £3,325 | £3,429 | £3,537 | £3,727 | £3,922 | £17,940 |
| Profit After Tax | £2,693 | £2,778 | £2,865 | £3,019 | £3,177 | £14,532 |
| Change In Property Value | £4,200 | £6,831 | £7,862 | £8,334 | £7,361 | £34,588 |
| Net Return | £6,893 | £9,609 | £10,727 | £11,353 | £10,538 | £49,119 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 28% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change