Flat HX3 4 beds 2 baths

The Skylarks, Hipperholme, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£41,200First Year

Profit From Rental Income

After 5 Years

£-6,982

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£38,623

↗ 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	£5,364	£5,444	£5,526	£5,664	£5,806	£27,805
Total Expenses	£6,848	£6,906	£6,955	£7,011	£7,068	£34,787
Profit Before Tax	£-1,484	£-1,461	£-1,429	£-1,346	£-1,262	£-6,982
Profit After Tax	£-1,484	£-1,461	£-1,429	£-1,346	£-1,262	£-6,982
Change In Property Value	£4,690	£7,628	£8,779	£9,306	£8,220	£38,623
Net Return	£3,206	£6,167	£7,350	£7,959	£6,959	£31,641
Return From Rental Income (%)	-4%	-4%	-3%	-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