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

£-11,825

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£36,157

↗ 27%After 5 Years

Return On Investment

59%

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	£5,581	£5,720	£5,892	£28,001
Total Expenses	£7,853	£7,907	£7,963	£8,021	£8,081	£39,826
Profit Before Tax	£-2,489	£-2,462	£-2,383	£-2,301	£-2,189	£-11,825
Profit After Tax	£-2,489	£-2,462	£-2,383	£-2,301	£-2,189	£-11,825
Change In Property Value	£4,690	£4,854	£7,895	£9,086	£9,632	£36,157
Net Return	£2,201	£2,392	£5,512	£6,785	£7,442	£24,332
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	5%	6%	13%	16%	18%	59%

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