Flat
S6
3 beds
1 bath
Ellenbro Road, Hillsborough, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£19,647
↗ 30%After 5 Years
Change In Property Value
£58,013
↗ 27%After 5 Years
Return On Investment
119%
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 | £16,464 | £16,711 | £17,129 | £17,557 | £18,084 | £85,944 |
| Total Expenses | £12,177 | £12,247 | £12,332 | £12,419 | £12,514 | £61,688 |
| Profit Before Tax | £4,287 | £4,464 | £4,797 | £5,138 | £5,570 | £24,256 |
| Profit After Tax | £3,473 | £3,616 | £3,885 | £4,162 | £4,511 | £19,647 |
| Change In Property Value | £7,525 | £7,788 | £12,667 | £14,579 | £15,454 | £58,013 |
| Net Return | £10,998 | £11,404 | £16,553 | £18,741 | £19,965 | £77,660 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 30% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change