Legrams Lane, 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: 1371
Initial Investment
£71,500First YearProfit From Rental Income
£28,717
↗ 40%After 5 Years
Change In Property Value
£67,734
↗ 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 | £16,452 | £16,699 | £16,949 | £17,373 | £17,807 | £85,280 |
| Total Expenses | £9,883 | £9,920 | £9,955 | £10,008 | £10,062 | £49,827 |
| Profit Before Tax | £6,569 | £6,779 | £6,994 | £7,365 | £7,745 | £35,453 |
| Profit After Tax | £5,321 | £5,491 | £5,665 | £5,966 | £6,274 | £28,717 |
| Change In Property Value | £8,225 | £13,377 | £15,396 | £16,320 | £14,416 | £67,734 |
| Net Return | £13,546 | £18,868 | £21,061 | £22,286 | £20,690 | £96,451 |
| 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