Detached WF2 2 beds 1 bath

Hill Road, Newmillerdam, Wakefield, West Yorkshire WF2

Yorkshire and The Humber, England · WF2

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£16,463

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£89,043

↗ 27%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,816	£19,098	£19,576	£20,065	£20,667	£98,222
Total Expenses	£15,474	£15,514	£15,573	£15,632	£15,703	£77,897
Profit Before Tax	£3,342	£3,584	£4,003	£4,433	£4,964	£20,325
Profit After Tax	£2,707	£2,903	£3,243	£3,590	£4,021	£16,463
Change In Property Value	£11,550	£11,954	£19,443	£22,377	£23,719	£89,043
Net Return	£14,257	£14,857	£22,685	£25,967	£27,740	£105,507
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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