471 Great Horton Road Bradford, West Yorkshire BD7
View Property Listing
Yorkshire and The Humber, England, BD7
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: 1283
Initial Investment
£67,000First YearProfit From Rental Income
£26,727
↗ 40%After 5 Years
Change In Property Value
£63,411
↗ 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 | £15,396 | £15,627 | £15,861 | £16,258 | £16,664 | £79,806 |
| Total Expenses | £9,283 | £9,319 | £9,352 | £9,402 | £9,454 | £46,810 |
| Profit Before Tax | £6,113 | £6,308 | £6,509 | £6,855 | £7,211 | £32,996 |
| Profit After Tax | £4,951 | £5,110 | £5,272 | £5,553 | £5,841 | £26,727 |
| Change In Property Value | £7,700 | £12,524 | £14,413 | £15,278 | £13,496 | £63,411 |
| Net Return | £12,651 | £17,633 | £19,686 | £20,831 | £19,336 | £90,138 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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