Detached WF2 2 beds 1 bath

Hill Road, Newmillerdam, Wakefield, West Yorkshire WF2

Yorkshire and The Humber, England · WF2

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£25,985

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£95,116

↗ 29%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,816	£19,098	£19,385	£19,869	£20,366	£97,534
Total Expenses	£12,999	£13,040	£13,079	£13,138	£13,198	£65,455
Profit Before Tax	£5,817	£6,058	£6,306	£6,731	£7,168	£32,080
Profit After Tax	£4,711	£4,907	£5,108	£5,452	£5,806	£25,985
Change In Property Value	£11,550	£18,785	£21,620	£22,917	£20,244	£95,116
Net Return	£16,261	£23,692	£26,728	£28,370	£26,050	£121,101
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	23%	26%	27%	25%	116%

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