Thornbury Crescent, 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: 1153
Initial Investment
£59,485First YearProfit From Rental Income
£24,172
↗ 41%After 5 Years
Change In Property Value
£56,191
↗ 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 | £13,836 | £14,044 | £14,254 | £14,611 | £14,976 | £71,720 |
| Total Expenses | £8,302 | £8,336 | £8,367 | £8,413 | £8,460 | £41,878 |
| Profit Before Tax | £5,534 | £5,708 | £5,887 | £6,198 | £6,516 | £29,842 |
| Profit After Tax | £4,482 | £4,623 | £4,769 | £5,020 | £5,278 | £24,172 |
| Change In Property Value | £6,823 | £11,098 | £12,772 | £13,539 | £11,959 | £56,191 |
| Net Return | £11,306 | £15,721 | £17,541 | £18,559 | £17,237 | £80,363 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| 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