Flat S6 3 beds 1 bath

Bickerton Road, Hillsborough, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,855

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£51,267

↗ 27%After 5 Years

Return On Investment

98%

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	£11,784	£11,961	£12,260	£12,566	£12,943	£61,514
Total Expenses	£10,717	£10,780	£10,853	£10,928	£11,008	£54,286
Profit Before Tax	£1,067	£1,180	£1,407	£1,639	£1,935	£7,228
Profit After Tax	£865	£956	£1,139	£1,327	£1,568	£5,855
Change In Property Value	£6,650	£6,883	£11,194	£12,884	£13,657	£51,267
Net Return	£7,515	£7,839	£12,334	£14,211	£15,224	£57,122
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	14%	21%	25%	26%	98%

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