Flat HX3 4 beds 2 baths

The Skylarks, Hipperholme, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£40,900First Year

Profit From Rental Income

After 5 Years

£-11,852

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£35,887

↗ 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	£5,316	£5,396	£5,531	£5,669	£5,839	£27,750
Total Expenses	£7,808	£7,862	£7,919	£7,976	£8,036	£39,602
Profit Before Tax	£-2,492	£-2,467	£-2,388	£-2,308	£-2,197	£-11,852
Profit After Tax	£-2,492	£-2,467	£-2,388	£-2,308	£-2,197	£-11,852
Change In Property Value	£4,655	£4,818	£7,836	£9,019	£9,560	£35,887
Net Return	£2,163	£2,351	£5,448	£6,711	£7,362	£24,035
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