Flat WF10 0 beds 0 baths

Land On Methley Road, Castleford WF10

Yorkshire and The Humber, England · WF10

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-4,285

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£23,059

↗ 29%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,080	£4,141	£4,203	£4,308	£4,416	£21,149
Total Expenses	£4,982	£5,038	£5,085	£5,138	£5,191	£25,434
Profit Before Tax	£-902	£-897	£-882	£-829	£-775	£-4,285
Profit After Tax	£-902	£-897	£-882	£-829	£-775	£-4,285
Change In Property Value	£2,800	£4,554	£5,241	£5,556	£4,908	£23,059
Net Return	£1,898	£3,657	£4,359	£4,726	£4,133	£18,773
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	8%	15%	17%	19%	17%	75%

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