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
£8,717
↗ 19%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
107%
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 | £9,180 | £9,318 | £9,551 | £9,789 | £10,083 | £47,921 |
| Total Expenses | £7,369 | £7,394 | £7,429 | £7,463 | £7,503 | £37,159 |
| Profit Before Tax | £1,811 | £1,923 | £2,122 | £2,326 | £2,580 | £10,762 |
| Profit After Tax | £1,467 | £1,558 | £1,719 | £1,884 | £2,090 | £8,717 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,781 | £40,474 |
| Net Return | £6,717 | £6,992 | £10,556 | £12,055 | £12,871 | £49,191 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change