Semi Detached
HX3
2 beds
1 bath
Riding Hill, Halifax HX3
Yorkshire and The Humber, England · HX3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-4,996
↘ -7%After 5 Years
Change In Property Value
£62,060
↗ 27%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 | £9,204 | £9,342 | £9,576 | £9,815 | £10,109 | £48,046 |
| Total Expenses | £10,546 | £10,571 | £10,605 | £10,640 | £10,680 | £53,042 |
| Profit Before Tax | £-1,342 | £-1,229 | £-1,029 | £-825 | £-571 | £-4,996 |
| Profit After Tax | £-1,342 | £-1,229 | £-1,029 | £-825 | £-571 | £-4,996 |
| Change In Property Value | £8,050 | £8,332 | £13,551 | £15,596 | £16,532 | £62,060 |
| Net Return | £6,708 | £7,103 | £12,522 | £14,771 | £15,961 | £57,065 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 10% | 10% | 18% | 21% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change