Terraced HD3 2 beds 1 bath

Longwood Road, Longwood, Huddersfield, West Yorkshire HD3

Yorkshire and The Humber, England · HD3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£2,428

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£46,117

↗ 29%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,720	£6,821	£6,923	£7,096	£7,274	£34,834
Total Expenses	£6,320	£6,343	£6,363	£6,391	£6,419	£31,836
Profit Before Tax	£400	£478	£560	£705	£854	£2,998
Profit After Tax	£324	£387	£454	£571	£692	£2,428
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,117
Net Return	£5,924	£9,495	£10,936	£11,683	£10,507	£48,545
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	12%	19%	22%	24%	21%	99%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change