Flat HX3 4 beds 2 baths

The Skylarks, Hipperholme, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£46,300First Year

Profit From Rental Income

After 5 Years

£-12,040

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£40,744

↗ 27%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,036	£6,127	£6,280	£6,437	£6,630	£31,509
Total Expenses	£8,595	£8,650	£8,708	£8,767	£8,829	£43,549
Profit Before Tax	£-2,559	£-2,523	£-2,428	£-2,331	£-2,200	£-12,040
Profit After Tax	£-2,559	£-2,523	£-2,428	£-2,331	£-2,200	£-12,040
Change In Property Value	£5,285	£5,470	£8,897	£10,239	£10,853	£40,744
Net Return	£2,726	£2,947	£6,468	£7,908	£8,654	£28,704
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	6%	6%	14%	17%	19%	62%

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