Land At Caddon Avenue, South Elmsall, Pontefract, Wakefield, West Yorkshire WF92Wj WF9
View Property Listing
Yorkshire and The Humber, England, WF9
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: 21
Initial Investment
£2,500First YearProfit From Rental Income
£-2,260
↘ -90%After 5 Years
Change In Property Value
£1,441
↗ 29%After 5 Years
Return On Investment
-44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £252 | £256 | £260 | £266 | £273 | £1,306 |
| Total Expenses | £690 | £703 | £713 | £724 | £736 | £3,566 |
| Profit Before Tax | £-438 | £-447 | £-454 | £-458 | £-463 | £-2,260 |
| Profit After Tax | £-438 | £-447 | £-454 | £-458 | £-463 | £-2,260 |
| Change In Property Value | £175 | £285 | £328 | £347 | £307 | £1,441 |
| Net Return | £-263 | £-162 | £-126 | £-111 | £-156 | £-819 |
| Return From Rental Income (%) | -18% | -18% | -18% | -18% | -19% | -90% |
| Total Net Return (%) | -11% | -6% | -5% | -4% | -6% | -44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change