Flat HX3 3 beds 2 baths

The Skylarks, Hipperholme, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£35,800First Year

Profit From Rental Income

After 5 Years

£-11,637

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£31,300

↗ 27%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,644	£4,714	£4,832	£4,952	£5,101	£24,242
Total Expenses	£7,067	£7,120	£7,174	£7,230	£7,288	£35,879
Profit Before Tax	£-2,423	£-2,406	£-2,343	£-2,278	£-2,187	£-11,637
Profit After Tax	£-2,423	£-2,406	£-2,343	£-2,278	£-2,187	£-11,637
Change In Property Value	£4,060	£4,202	£6,834	£7,866	£8,338	£31,300
Net Return	£1,637	£1,796	£4,492	£5,588	£6,151	£19,663
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-33%
Total Net Return (%)	5%	5%	13%	16%	17%	55%

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