Girlington Road, Girlington, Bradford, West Yorkshire BD8
View Property Listing
Yorkshire and The Humber, England, BD8
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: 633
Initial Investment
£34,000First YearProfit From Rental Income
£11,920
↗ 35%After 5 Years
Change In Property Value
£31,705
↗ 29%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,826 | £8,021 | £8,222 | £39,375 |
| Total Expenses | £4,881 | £4,905 | £4,927 | £4,957 | £4,988 | £24,659 |
| Profit Before Tax | £2,715 | £2,805 | £2,899 | £3,064 | £3,234 | £14,716 |
| Profit After Tax | £2,199 | £2,272 | £2,348 | £2,482 | £2,620 | £11,920 |
| Change In Property Value | £3,850 | £6,262 | £7,207 | £7,639 | £6,748 | £31,705 |
| Net Return | £6,049 | £8,534 | £9,555 | £10,121 | £9,367 | £43,625 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 18% | 25% | 28% | 30% | 28% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change