Flat
HX3
3 beds
2 baths
The Skylarks, Hipperholme, Halifax HX3
Yorkshire and The Humber, England · HX3
View property listing
Initial Investment
£49,900First YearProfit From Rental Income
£-6,273
↘ -13%After 5 Years
Change In Property Value
£46,982
↗ 29%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,516 | £6,614 | £6,713 | £6,881 | £7,053 | £33,776 |
| Total Expenses | £7,896 | £7,956 | £8,007 | £8,065 | £8,125 | £40,050 |
| Profit Before Tax | £-1,380 | £-1,342 | £-1,294 | £-1,185 | £-1,072 | £-6,273 |
| Profit After Tax | £-1,380 | £-1,342 | £-1,294 | £-1,185 | £-1,072 | £-6,273 |
| Change In Property Value | £5,705 | £9,279 | £10,679 | £11,320 | £9,999 | £46,982 |
| Net Return | £4,325 | £7,937 | £9,385 | £10,135 | £8,927 | £40,708 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 9% | 16% | 19% | 20% | 18% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change