Flat
WF13
0 beds
0 baths
Huddersfield Road, Dewsbury WF13
Yorkshire and The Humber, England · WF13
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-5,364
↘ -24%After 5 Years
Change In Property Value
£20,176
↗ 29%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,504 | £3,557 | £3,610 | £3,700 | £3,793 | £18,163 |
| Total Expenses | £4,603 | £4,658 | £4,704 | £4,755 | £4,807 | £23,527 |
| Profit Before Tax | £-1,099 | £-1,101 | £-1,094 | £-1,055 | £-1,014 | £-5,364 |
| Profit After Tax | £-1,099 | £-1,101 | £-1,094 | £-1,055 | £-1,014 | £-5,364 |
| Change In Property Value | £2,450 | £3,985 | £4,586 | £4,861 | £4,294 | £20,176 |
| Net Return | £1,351 | £2,883 | £3,492 | £3,806 | £3,280 | £14,813 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | 6% | 13% | 16% | 17% | 15% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change