Detached 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

£2,923

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£24,285

↗ 27%After 5 Years

Return On Investment

97%

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	£5,124	£5,201	£5,331	£5,464	£5,628	£26,748
Total Expenses	£4,583	£4,602	£4,626	£4,650	£4,677	£23,139
Profit Before Tax	£541	£599	£705	£814	£951	£3,609
Profit After Tax	£438	£485	£571	£659	£770	£2,923
Change In Property Value	£3,150	£3,260	£5,303	£6,103	£6,469	£24,285
Net Return	£3,588	£3,745	£5,873	£6,762	£7,239	£27,207
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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