Terraced S6 3 beds 1 bath

Bickerton Road, Hillsborough, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£16,288

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£47,558

↗ 29%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,879	£11,151	£11,430	£54,739
Total Expenses	£6,865	£6,893	£6,920	£6,957	£6,996	£34,631
Profit Before Tax	£3,695	£3,825	£3,960	£4,194	£4,434	£20,108
Profit After Tax	£2,993	£3,098	£3,207	£3,397	£3,592	£16,288
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£8,768	£12,491	£14,017	£14,856	£13,714	£63,846
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%

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