Fetlock Drive, Bradford, West Yorkshire 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: 1920
Initial Investment
£100,500First YearProfit From Rental Income
£42,278
↗ 42%After 5 Years
Change In Property Value
£92,234
↗ 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 | £23,040 | £23,386 | £23,736 | £24,330 | £24,938 | £119,430 |
| Total Expenses | £13,340 | £13,387 | £13,432 | £13,502 | £13,574 | £67,235 |
| Profit Before Tax | £9,700 | £9,999 | £10,304 | £10,828 | £11,364 | £52,195 |
| Profit After Tax | £7,857 | £8,099 | £8,346 | £8,770 | £9,205 | £42,278 |
| Change In Property Value | £11,200 | £18,216 | £20,965 | £22,223 | £19,630 | £92,234 |
| Net Return | £19,057 | £26,315 | £29,311 | £30,993 | £28,835 | £134,512 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| 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