Flat HX3 3 beds 2 baths

The Skylarks, Hipperholme, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£-11,821

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,196	£5,274	£5,406	£5,541	£5,707	£27,124
Total Expenses	£7,677	£7,731	£7,787	£7,845	£7,904	£38,944
Profit Before Tax	£-2,481	£-2,457	£-2,382	£-2,304	£-2,197	£-11,821
Profit After Tax	£-2,481	£-2,457	£-2,382	£-2,304	£-2,197	£-11,821
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£2,069	£2,252	£5,278	£6,511	£7,147	£23,257
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-30%
Total Net Return (%)	5%	6%	13%	16%	18%	58%

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