Semi Detached HX3 2 beds 1 bath

Riding Hill, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£14,540

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£62,060

↗ 27%After 5 Years

Return On Investment

109%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,088	£14,299	£14,657	£15,023	£15,474	£73,541
Total Expenses	£11,034	£11,067	£11,113	£11,161	£11,217	£55,591
Profit Before Tax	£3,054	£3,233	£3,544	£3,862	£4,257	£17,950
Profit After Tax	£2,474	£2,618	£2,870	£3,129	£3,449	£14,540
Change In Property Value	£8,050	£8,332	£13,551	£15,596	£16,532	£62,060
Net Return	£10,524	£10,950	£16,421	£18,725	£19,980	£76,600
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	29%	109%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change