Woodhall Terrace, Bradford, West Yorkshire 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: 828
Initial Investment
£43,000First YearProfit From Rental Income
£16,762
↗ 39%After 5 Years
Change In Property Value
£40,352
↗ 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 | £9,936 | £10,085 | £10,236 | £10,492 | £10,755 | £51,504 |
| Total Expenses | £6,103 | £6,131 | £6,156 | £6,192 | £6,229 | £30,810 |
| Profit Before Tax | £3,833 | £3,955 | £4,080 | £4,300 | £4,526 | £20,694 |
| Profit After Tax | £3,105 | £3,203 | £3,305 | £3,483 | £3,666 | £16,762 |
| Change In Property Value | £4,900 | £7,970 | £9,172 | £9,723 | £8,588 | £40,352 |
| Net Return | £8,005 | £11,173 | £12,477 | £13,206 | £12,254 | £57,114 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 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