Flat S6 2 beds 1 bath

Farndale Road, Hillsborough S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£2,829

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

94%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£8,881	£8,941	£9,008	£9,076	£9,148	£45,054
Profit Before Tax	£419	£498	£668	£842	£1,067	£3,493
Profit After Tax	£339	£404	£541	£682	£864	£2,829
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£5,589	£5,837	£9,378	£10,853	£11,646	£43,304
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	13%	20%	24%	25%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change