Detached HD2 4 beds 2 baths

Deighton Road & Wig Wam Cottage, Deighton Road, Huddersfield HD2

Yorkshire and The Humber, England · HD2

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-9,845

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£98,487

↗ 27%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,872	£14,080	£14,432	£14,793	£15,237	£72,414
Total Expenses	£16,369	£16,401	£16,447	£16,494	£16,549	£82,259
Profit Before Tax	£-2,497	£-2,321	£-2,015	£-1,701	£-1,312	£-9,845
Profit After Tax	£-2,497	£-2,321	£-2,015	£-1,701	£-1,312	£-9,845
Change In Property Value	£12,775	£13,222	£21,505	£24,750	£26,235	£98,487
Net Return	£10,278	£10,901	£19,490	£23,049	£24,923	£88,642
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	9%	9%	17%	20%	21%	76%

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