Exmouth Place, 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: 1124
Initial Investment
£58,000First YearProfit From Rental Income
£23,517
↗ 41%After 5 Years
Change In Property Value
£54,764
↗ 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 | £13,488 | £13,690 | £13,896 | £14,243 | £14,599 | £69,916 |
| Total Expenses | £8,105 | £8,137 | £8,168 | £8,213 | £8,260 | £40,883 |
| Profit Before Tax | £5,383 | £5,553 | £5,728 | £6,030 | £6,340 | £29,034 |
| Profit After Tax | £4,361 | £4,498 | £4,639 | £4,884 | £5,135 | £23,517 |
| Change In Property Value | £6,650 | £10,816 | £12,448 | £13,195 | £11,655 | £54,764 |
| Net Return | £11,011 | £15,314 | £17,087 | £18,079 | £16,791 | £78,281 |
| 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