Off License & Convenience BD4
View Property Listing
Yorkshire and The Humber, England, BD4
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: 1438
Initial Investment
£76,000First YearProfit From Rental Income
£29,755
↗ 39%After 5 Years
Change In Property Value
£72,058
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,256 | £17,515 | £17,778 | £18,222 | £18,678 | £89,448 |
| Total Expenses | £10,457 | £10,495 | £10,532 | £10,587 | £10,643 | £52,713 |
| Profit Before Tax | £6,799 | £7,020 | £7,246 | £7,635 | £8,035 | £36,735 |
| Profit After Tax | £5,507 | £5,686 | £5,869 | £6,185 | £6,508 | £29,755 |
| Change In Property Value | £8,750 | £14,231 | £16,379 | £17,362 | £15,336 | £72,058 |
| Net Return | £14,257 | £19,917 | £22,248 | £23,546 | £21,844 | £101,813 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change