503 & 503A, Sticker Lane, Laisterdyke, Bradford, West Yorkshire 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: 1380
Initial Investment
£73,000First YearProfit From Rental Income
£28,458
↗ 39%After 5 Years
Change In Property Value
£69,176
↗ 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 | £16,560 | £16,808 | £17,061 | £17,487 | £17,924 | £85,840 |
| Total Expenses | £10,058 | £10,095 | £10,131 | £10,184 | £10,238 | £50,706 |
| Profit Before Tax | £6,502 | £6,713 | £6,930 | £7,303 | £7,686 | £35,134 |
| Profit After Tax | £5,267 | £5,438 | £5,613 | £5,916 | £6,226 | £28,458 |
| Change In Property Value | £8,400 | £13,662 | £15,724 | £16,667 | £14,723 | £69,176 |
| Net Return | £13,667 | £19,100 | £21,337 | £22,583 | £20,948 | £97,634 |
| 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