Westgate, 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: 780
Initial Investment
£39,998First YearProfit From Rental Income
£15,920
↗ 40%After 5 Years
Change In Property Value
£37,469
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,500 | £9,643 | £9,884 | £10,131 | £48,518 |
| Total Expenses | £5,716 | £5,743 | £5,767 | £5,802 | £5,837 | £28,865 |
| Profit Before Tax | £3,644 | £3,758 | £3,876 | £4,082 | £4,294 | £19,654 |
| Profit After Tax | £2,952 | £3,044 | £3,139 | £3,307 | £3,478 | £15,920 |
| Change In Property Value | £4,550 | £7,400 | £8,517 | £9,028 | £7,974 | £37,469 |
| Net Return | £7,501 | £10,444 | £11,656 | £12,334 | £11,453 | £53,388 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change