Flat HX3 4 beds 2 baths

The Skylarks, Hipperholme, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£40,900First Year

Profit From Rental Income

After 5 Years

£-7,045

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£38,335

↗ 29%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,316	£5,396	£5,477	£5,614	£5,754	£27,556
Total Expenses	£6,811	£6,869	£6,918	£6,973	£7,030	£34,601
Profit Before Tax	£-1,495	£-1,473	£-1,441	£-1,360	£-1,276	£-7,045
Profit After Tax	£-1,495	£-1,473	£-1,441	£-1,360	£-1,276	£-7,045
Change In Property Value	£4,655	£7,571	£8,714	£9,236	£8,159	£38,335
Net Return	£3,160	£6,098	£7,272	£7,877	£6,883	£31,289
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	8%	15%	18%	19%	17%	77%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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