Terraced HX3 1 bed 1 bath

West Street, Shelf, Halifax HX3

Yorkshire and The Humber, England · HX3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£9,208

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

114%

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	£7,620	£7,734	£7,928	£8,126	£8,370	£39,777
Total Expenses	£5,626	£5,649	£5,679	£5,710	£5,745	£28,410
Profit Before Tax	£1,994	£2,085	£2,248	£2,416	£2,625	£11,368
Profit After Tax	£1,615	£1,689	£1,821	£1,957	£2,126	£9,208
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£5,465	£5,674	£8,302	£9,416	£10,032	£38,889
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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