Mount Avenue, 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
£39,985First YearProfit From Rental Income
£15,926
↗ 40%After 5 Years
Change In Property Value
£37,456
↗ 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 | £5,715 | £5,741 | £5,766 | £5,800 | £5,836 | £28,857 |
| Profit Before Tax | £3,645 | £3,759 | £3,877 | £4,084 | £4,295 | £19,661 |
| Profit After Tax | £2,953 | £3,045 | £3,141 | £3,308 | £3,479 | £15,926 |
| Change In Property Value | £4,548 | £7,397 | £8,514 | £9,025 | £7,972 | £37,456 |
| Net Return | £7,501 | £10,442 | £11,654 | £12,332 | £11,451 | £53,381 |
| 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