Terraced
HD4
1 bed
1 bath
Armitage Road, Armitage Bridge, Huddersfield HD4
Yorkshire and The Humber, England · HD4
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£304
↗ 1%After 5 Years
Change In Property Value
£28,535
↗ 29%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,056 | £4,117 | £4,179 | £4,283 | £4,390 | £21,025 |
| Total Expenses | £4,091 | £4,110 | £4,126 | £4,147 | £4,168 | £20,641 |
| Profit Before Tax | £-35 | £7 | £53 | £136 | £222 | £383 |
| Profit After Tax | £-35 | £6 | £43 | £110 | £180 | £304 |
| Change In Property Value | £3,465 | £5,636 | £6,486 | £6,875 | £6,073 | £28,535 |
| Net Return | £3,430 | £5,642 | £6,529 | £6,986 | £6,253 | £28,839 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 11% | 18% | 21% | 23% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change