Victoria Road, 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: 1800
Initial Investment
£93,482First YearProfit From Rental Income
£39,510
↗ 42%After 5 Years
Change In Property Value
£86,455
↗ 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 | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £12,536 | £12,581 | £12,624 | £12,690 | £12,758 | £63,188 |
| Profit Before Tax | £9,064 | £9,343 | £9,629 | £10,119 | £10,622 | £48,777 |
| Profit After Tax | £7,342 | £7,568 | £7,799 | £8,197 | £8,604 | £39,510 |
| Change In Property Value | £10,498 | £17,075 | £19,651 | £20,830 | £18,400 | £86,455 |
| Net Return | £17,840 | £24,643 | £27,451 | £29,027 | £27,004 | £125,965 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| 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