Rockland Crescent 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: 1342
Initial Investment
£70,000First YearProfit From Rental Income
£28,069
↗ 40%After 5 Years
Change In Property Value
£66,293
↗ 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 | £16,104 | £16,346 | £16,591 | £17,006 | £17,431 | £83,476 |
| Total Expenses | £9,683 | £9,720 | £9,755 | £9,807 | £9,860 | £48,824 |
| Profit Before Tax | £6,421 | £6,626 | £6,836 | £7,199 | £7,571 | £34,653 |
| Profit After Tax | £5,201 | £5,367 | £5,537 | £5,831 | £6,132 | £28,069 |
| Change In Property Value | £8,050 | £13,093 | £15,069 | £15,973 | £14,109 | £66,293 |
| Net Return | £13,251 | £18,460 | £20,606 | £21,804 | £20,242 | £94,362 |
| 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