Flat HD9 2 beds 2 baths

Upperthong Lane, Holmfirth, West Yorkshire HD9

Yorkshire and The Humber, England · HD9

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-12,324

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

66%

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	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£9,862	£9,918	£9,980	£10,042	£10,108	£49,909
Profit Before Tax	£-2,662	£-2,610	£-2,489	£-2,364	£-2,200	£-12,324
Profit After Tax	£-2,662	£-2,610	£-2,489	£-2,364	£-2,200	£-12,324
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£3,639	£3,910	£8,116	£9,841	£10,738	£36,245
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-22%
Total Net Return (%)	7%	7%	15%	18%	20%	66%

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