Detached
S6
3 beds
1 bath
Langsett Avenue, Hillsborough/Wadsley S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£33,362
↗ 39%After 5 Years
Change In Property Value
£80,705
↗ 29%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,044 | £19,330 | £19,620 | £20,110 | £20,613 | £98,716 |
| Total Expenses | £11,413 | £11,454 | £11,494 | £11,553 | £11,614 | £57,529 |
| Profit Before Tax | £7,631 | £7,875 | £8,126 | £8,557 | £8,999 | £41,187 |
| Profit After Tax | £6,181 | £6,379 | £6,582 | £6,931 | £7,289 | £33,362 |
| Change In Property Value | £9,800 | £15,939 | £18,344 | £19,445 | £17,176 | £80,705 |
| Net Return | £15,981 | £22,318 | £24,926 | £26,376 | £24,465 | £114,066 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 18% | 26% | 29% | 30% | 28% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change