Idle Road, 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: 870
Initial Investment
£44,500First YearProfit From Rental Income
£18,000
↗ 40%After 5 Years
Change In Property Value
£41,794
↗ 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 | £10,440 | £10,597 | £10,756 | £11,024 | £11,300 | £54,117 |
| Total Expenses | £6,318 | £6,346 | £6,372 | £6,410 | £6,448 | £31,895 |
| Profit Before Tax | £4,122 | £4,250 | £4,383 | £4,615 | £4,852 | £22,222 |
| Profit After Tax | £3,339 | £3,443 | £3,550 | £3,738 | £3,930 | £18,000 |
| Change In Property Value | £5,075 | £8,254 | £9,500 | £10,070 | £8,895 | £41,794 |
| Net Return | £8,414 | £11,697 | £13,050 | £13,808 | £12,825 | £59,793 |
| Return From Rental Income (%) | 8% | 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