Terraced S6 3 beds 1 bath

Ellenbro Road, Hillsborough, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£22,980

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£64,852

↗ 29%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£9,179	£9,213	£9,246	£9,293	£9,342	£46,274
Profit Before Tax	£5,221	£5,403	£5,590	£5,913	£6,244	£28,370
Profit After Tax	£4,229	£4,376	£4,528	£4,789	£5,058	£22,980
Change In Property Value	£7,875	£12,808	£14,741	£15,625	£13,802	£64,852
Net Return	£12,104	£17,184	£19,269	£20,415	£18,860	£87,832
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	30%	28%	128%

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