Detached
HX3
2 beds
1 bath
Wheatley Road, Halifax HX3
Yorkshire and The Humber, England · HX3
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-3,898
↘ -10%After 5 Years
Change In Property Value
£33,728
↗ 27%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,004 | £5,079 | £5,206 | £5,336 | £5,496 | £26,122 |
| Total Expenses | £5,960 | £5,979 | £6,002 | £6,026 | £6,053 | £30,020 |
| Profit Before Tax | £-956 | £-900 | £-796 | £-690 | £-557 | £-3,898 |
| Profit After Tax | £-956 | £-900 | £-796 | £-690 | £-557 | £-3,898 |
| Change In Property Value | £4,375 | £4,528 | £7,365 | £8,476 | £8,985 | £33,728 |
| Net Return | £3,419 | £3,628 | £6,568 | £7,786 | £8,428 | £29,830 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 9% | 9% | 17% | 20% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change