Hustler Street, Bradford BD3
View Property Listing
Yorkshire and The Humber, England, BD3
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: 799
Initial Investment
£41,500First YearProfit From Rental Income
£16,114
↗ 39%After 5 Years
Change In Property Value
£38,911
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,588 | £9,732 | £9,878 | £10,125 | £10,378 | £49,700 |
| Total Expenses | £5,904 | £5,931 | £5,955 | £5,991 | £6,027 | £29,807 |
| Profit Before Tax | £3,684 | £3,801 | £3,922 | £4,134 | £4,351 | £19,893 |
| Profit After Tax | £2,984 | £3,079 | £3,177 | £3,349 | £3,525 | £16,114 |
| Change In Property Value | £4,725 | £7,685 | £8,845 | £9,375 | £8,281 | £38,911 |
| Net Return | £7,709 | £10,764 | £12,022 | £12,724 | £11,806 | £55,025 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 28% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change