Terraced
S6
3 beds
1 bath
Victor Street, Hillsborough, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£14,044
↗ 24%After 5 Years
Change In Property Value
£52,616
↗ 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 | £12,480 | £12,667 | £12,984 | £13,308 | £13,708 | £65,147 |
| Total Expenses | £9,485 | £9,515 | £9,557 | £9,601 | £9,651 | £47,809 |
| Profit Before Tax | £2,995 | £3,152 | £3,427 | £3,708 | £4,056 | £17,339 |
| Profit After Tax | £2,426 | £2,553 | £2,776 | £3,003 | £3,286 | £14,044 |
| Change In Property Value | £6,825 | £7,064 | £11,489 | £13,223 | £14,016 | £52,616 |
| Net Return | £9,251 | £9,617 | £14,264 | £16,226 | £17,302 | £66,661 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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