Flat WF8 0 beds 0 baths

Residential Development Site, Pontefract WF8

Yorkshire and The Humber, England · WF8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£22,742

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£144,116

↗ 29%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,500	£25,883	£26,271	£26,928	£27,601	£132,181
Total Expenses	£20,638	£20,726	£20,806	£20,913	£21,023	£104,105
Profit Before Tax	£4,863	£5,157	£5,465	£6,014	£6,578	£28,076
Profit After Tax	£3,939	£4,177	£4,427	£4,872	£5,328	£22,742
Change In Property Value	£17,500	£28,463	£32,758	£34,723	£30,672	£144,116
Net Return	£21,439	£32,639	£37,185	£39,595	£36,000	£166,858
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	13%	20%	23%	24%	22%	102%

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