Flat
HD1
0 beds
0 baths
New North Road, Edgerton, Huddersfield HD1
Yorkshire and The Humber, England · HD1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£12,112
↗ 14%After 5 Years
Change In Property Value
£79,264
↗ 29%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,928 | £15,152 | £15,379 | £15,764 | £16,158 | £77,381 |
| Total Expenses | £12,341 | £12,413 | £12,477 | £12,557 | £12,639 | £62,428 |
| Profit Before Tax | £2,587 | £2,739 | £2,902 | £3,206 | £3,518 | £14,953 |
| Profit After Tax | £2,096 | £2,218 | £2,351 | £2,597 | £2,850 | £12,112 |
| Change In Property Value | £9,625 | £15,654 | £18,017 | £19,098 | £16,870 | £79,264 |
| Net Return | £11,721 | £17,873 | £20,368 | £21,695 | £19,720 | £91,375 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 14% | 21% | 24% | 26% | 23% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change