Arncliffe Terrace, Bradford 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: 1140
Initial Investment
£59,650First YearProfit From Rental Income
£23,509
↗ 39%After 5 Years
Change In Property Value
£56,349
↗ 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 | £13,680 | £13,885 | £14,093 | £14,446 | £14,807 | £70,911 |
| Total Expenses | £8,305 | £8,338 | £8,369 | £8,415 | £8,461 | £41,888 |
| Profit Before Tax | £5,375 | £5,547 | £5,725 | £6,031 | £6,346 | £29,024 |
| Profit After Tax | £4,354 | £4,493 | £4,637 | £4,885 | £5,140 | £23,509 |
| Change In Property Value | £6,843 | £11,129 | £12,808 | £13,577 | £11,993 | £56,349 |
| Net Return | £11,196 | £15,622 | £17,445 | £18,462 | £17,133 | £79,858 |
| Return From Rental Income (%) | 7% | 8% | 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