Flat
S6
3 beds
2 baths
Dykes Hall Road, Hillsborough S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£20,305
↗ 30%After 5 Years
Change In Property Value
£59,362
↗ 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 | £16,848 | £17,101 | £17,528 | £17,966 | £18,505 | £87,949 |
| Total Expenses | £12,413 | £12,485 | £12,570 | £12,658 | £12,755 | £62,881 |
| Profit Before Tax | £4,435 | £4,616 | £4,958 | £5,308 | £5,751 | £25,068 |
| Profit After Tax | £3,592 | £3,739 | £4,016 | £4,300 | £4,658 | £20,305 |
| Change In Property Value | £7,700 | £7,970 | £12,962 | £14,918 | £15,813 | £59,362 |
| Net Return | £11,292 | £11,709 | £16,978 | £19,218 | £20,471 | £79,667 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 17% | 25% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change