Semi Detached
HD9
2 beds
1 bath
Woodhead Road, Holmbridge, Holmfirth HD9
Yorkshire and The Humber, England · HD9
View property listing
Initial Investment
£45,999First YearProfit From Rental Income
£1,011
↗ 2%After 5 Years
Change In Property Value
£43,234
↗ 29%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,181 | £6,336 | £6,494 | £31,102 |
| Total Expenses | £5,926 | £5,948 | £5,967 | £5,993 | £6,020 | £29,854 |
| Profit Before Tax | £74 | £142 | £214 | £343 | £475 | £1,248 |
| Profit After Tax | £60 | £115 | £174 | £278 | £385 | £1,011 |
| Change In Property Value | £5,250 | £8,539 | £9,827 | £10,417 | £9,202 | £43,234 |
| Net Return | £5,310 | £8,654 | £10,001 | £10,695 | £9,586 | £44,245 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 12% | 19% | 22% | 23% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change