Terraced
S6
3 beds
1 bath
Bickerton Road, Hillsborough, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£13,615
↗ 23%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £9,254 | £9,284 | £9,325 | £9,368 | £9,417 | £46,648 |
| Profit Before Tax | £2,902 | £3,055 | £3,322 | £3,595 | £3,935 | £16,808 |
| Profit After Tax | £2,351 | £2,474 | £2,691 | £2,912 | £3,187 | £13,615 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £9,001 | £9,357 | £13,885 | £15,796 | £16,844 | £64,882 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change