Harrogate 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: 1080
Initial Investment
£54,985First YearProfit From Rental Income
£22,862
↗ 42%After 5 Years
Change In Property Value
£51,867
↗ 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 | £12,960 | £13,154 | £13,352 | £13,686 | £14,028 | £67,179 |
| Total Expenses | £7,721 | £7,753 | £7,783 | £7,827 | £7,871 | £38,955 |
| Profit Before Tax | £5,239 | £5,402 | £5,569 | £5,859 | £6,156 | £28,225 |
| Profit After Tax | £4,244 | £4,375 | £4,511 | £4,746 | £4,986 | £22,862 |
| Change In Property Value | £6,298 | £10,244 | £11,790 | £12,497 | £11,039 | £51,867 |
| Net Return | £10,542 | £14,619 | £16,300 | £17,243 | £16,025 | £74,729 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| 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