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
£25,365
↗ 29%After 5 Years
Change In Property Value
£75,552
↗ 27%After 5 Years
Return On Investment
117%
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 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £13,513 | £13,553 | £13,613 | £13,673 | £13,745 | £68,097 |
| Profit Before Tax | £5,531 | £5,776 | £6,200 | £6,635 | £7,173 | £31,315 |
| Profit After Tax | £4,480 | £4,679 | £5,022 | £5,375 | £5,810 | £25,365 |
| Change In Property Value | £9,800 | £10,143 | £16,497 | £18,986 | £20,126 | £75,552 |
| Net Return | £14,280 | £14,822 | £21,519 | £24,361 | £25,936 | £100,917 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 17% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change