Semi Detached
HD9
2 beds
1 bath
Woodhead Road, Holmbridge, Holmfirth HD9
Yorkshire and The Humber, England · HD9
View property listing
Initial Investment
£45,999First YearProfit From Rental Income
£-4,178
↘ -9%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £7,051 | £7,072 | £7,098 | £7,124 | £7,154 | £35,499 |
| Profit Before Tax | £-1,051 | £-982 | £-855 | £-726 | £-564 | £-4,178 |
| Profit After Tax | £-1,051 | £-982 | £-855 | £-726 | £-564 | £-4,178 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,781 | £40,474 |
| Net Return | £4,199 | £4,452 | £7,982 | £9,445 | £10,218 | £36,296 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 22% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change