Flat HD9 2 beds 2 baths

Upperthong Lane, Holmfirth, West Yorkshire HD9

Yorkshire and The Humber, England · HD9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-5,578

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£54,764

↗ 29%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,826	£8,021	£8,222	£39,375
Total Expenses	£8,873	£8,934	£8,987	£9,048	£9,111	£44,953
Profit Before Tax	£-1,277	£-1,224	£-1,161	£-1,027	£-889	£-5,578
Profit After Tax	£-1,277	£-1,224	£-1,161	£-1,027	£-889	£-5,578
Change In Property Value	£6,650	£10,816	£12,448	£13,195	£11,655	£54,764
Net Return	£5,373	£9,591	£11,287	£12,168	£10,766	£49,185
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	9%	17%	19%	21%	19%	85%

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