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

£12,925

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£31,030

↗ 27%After 5 Years

Return On Investment

124%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,808	£8,940	£9,164	£9,393	£9,674	£45,979
Total Expenses	£5,943	£5,968	£6,001	£6,035	£6,074	£30,022
Profit Before Tax	£2,865	£2,972	£3,162	£3,358	£3,601	£15,957
Profit After Tax	£2,320	£2,407	£2,562	£2,720	£2,916	£12,925
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£6,345	£6,573	£9,337	£10,518	£11,182	£43,955
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	19%	26%	30%	31%	124%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change