Mint Street, Undercliffe, 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: 1020
Initial Investment
£52,000First YearProfit From Rental Income
£21,468
↗ 41%After 5 Years
Change In Property Value
£48,999
↗ 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 | £12,240 | £12,424 | £12,610 | £12,925 | £13,248 | £63,447 |
| Total Expenses | £7,321 | £7,352 | £7,381 | £7,423 | £7,466 | £36,943 |
| Profit Before Tax | £4,919 | £5,071 | £5,229 | £5,502 | £5,782 | £26,504 |
| Profit After Tax | £3,984 | £4,108 | £4,235 | £4,457 | £4,684 | £21,468 |
| Change In Property Value | £5,950 | £9,677 | £11,138 | £11,806 | £10,429 | £48,999 |
| Net Return | £9,934 | £13,785 | £15,373 | £16,263 | £15,112 | £70,467 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 19% | 27% | 30% | 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