Flat HD9 2 beds 2 baths

Upperthong Lane, Holmfirth, West Yorkshire HD9

Yorkshire and The Humber, England · HD9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-12,448

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£51,267

↗ 27%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£10,298	£10,355	£10,417	£10,481	£10,548	£52,100
Profit Before Tax	£-2,702	£-2,645	£-2,515	£-2,381	£-2,205	£-12,448
Profit After Tax	£-2,702	£-2,645	£-2,515	£-2,381	£-2,205	£-12,448
Change In Property Value	£6,650	£6,883	£11,194	£12,884	£13,657	£51,267
Net Return	£3,948	£4,237	£8,680	£10,503	£11,452	£38,820
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-21%
Total Net Return (%)	7%	7%	15%	18%	20%	67%

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