Flat WF8 1 bed 1 bath

Dark Lane, Pontefract, West Yorkshire, United Kingom WF8

Yorkshire and The Humber, England · WF8

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£5,118

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£24,285

↗ 27%After 5 Years

Return On Investment

105%

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	£7,368	£7,479	£7,665	£7,857	£8,093	£38,462
Total Expenses	£6,308	£6,365	£6,426	£6,489	£6,556	£32,143
Profit Before Tax	£1,060	£1,114	£1,239	£1,368	£1,537	£6,319
Profit After Tax	£859	£902	£1,004	£1,108	£1,245	£5,118
Change In Property Value	£3,150	£3,260	£5,303	£6,103	£6,469	£24,285
Net Return	£4,009	£4,163	£6,306	£7,211	£7,714	£29,403
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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