Detached HD5 1 bed 1 bath

Northgate, Almondbury, Huddersfield HD5

Yorkshire and The Humber, England · HD5

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£2,629

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£28,823

↗ 29%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,704	£4,775	£4,846	£4,967	£5,092	£24,384
Total Expenses	£4,188	£4,207	£4,225	£4,247	£4,271	£21,138
Profit Before Tax	£516	£567	£621	£720	£821	£3,245
Profit After Tax	£418	£459	£503	£583	£665	£2,629
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£3,918	£6,152	£7,055	£7,528	£6,799	£31,452
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	20%	23%	24%	22%	101%

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