Detached HX3 2 beds 1 bath

Bunney Green, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-4,178

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,090	£6,242	£6,398	£6,590	£31,321
Total Expenses	£7,051	£7,072	£7,098	£7,124	£7,154	£35,499
Profit Before Tax	£-1,051	£-982	£-855	£-726	£-564	£-4,178
Profit After Tax	£-1,051	£-982	£-855	£-726	£-564	£-4,178
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£4,199	£4,452	£7,982	£9,445	£10,218	£36,296
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	9%	10%	17%	21%	22%	79%

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