Terraced HD3 2 beds 1 bath

Lowergate, Huddersfield, West Yorkshire HD3

Yorkshire and The Humber, England · HD3

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£-2,704

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£31,030

↗ 27%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,836	£4,909	£5,031	£5,157	£5,312	£25,245
Total Expenses	£5,546	£5,565	£5,588	£5,612	£5,638	£27,948
Profit Before Tax	£-710	£-656	£-557	£-455	£-326	£-2,704
Profit After Tax	£-710	£-656	£-557	£-455	£-326	£-2,704
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£3,315	£3,509	£6,219	£7,343	£7,940	£28,326
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	9%	10%	18%	21%	22%	80%

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