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: 1628
Initial Investment
£86,150First YearProfit From Rental Income
£34,504
↗ 40%After 5 Years
Change In Property Value
£80,417
↗ 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 | £19,536 | £19,829 | £20,126 | £20,630 | £21,145 | £101,267 |
| Total Expenses | £11,640 | £11,681 | £11,721 | £11,782 | £11,844 | £58,669 |
| Profit Before Tax | £7,896 | £8,148 | £8,405 | £8,847 | £9,301 | £42,597 |
| Profit After Tax | £6,396 | £6,600 | £6,808 | £7,166 | £7,534 | £34,504 |
| Change In Property Value | £9,765 | £15,882 | £18,279 | £19,376 | £17,115 | £80,417 |
| Net Return | £16,161 | £22,482 | £25,087 | £26,542 | £24,649 | £114,920 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| 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