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
£-12,165
↘ -24%After 5 Years
Change In Property Value
£43,982
↗ 27%After 5 Years
Return On Investment
64%
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 | £6,779 | £6,949 | £7,157 | £34,014 |
| Total Expenses | £9,119 | £9,174 | £9,234 | £9,295 | £9,358 | £46,180 |
| Profit Before Tax | £-2,603 | £-2,561 | £-2,455 | £-2,346 | £-2,201 | £-12,165 |
| Profit After Tax | £-2,603 | £-2,561 | £-2,455 | £-2,346 | £-2,201 | £-12,165 |
| Change In Property Value | £5,705 | £5,905 | £9,604 | £11,053 | £11,716 | £43,982 |
| Net Return | £3,102 | £3,344 | £7,149 | £8,707 | £9,515 | £31,817 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 6% | 7% | 14% | 17% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change