Flat
S6
3 beds
1 bath
Victor Street, Hillsborough, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£16,404
↗ 28%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
117%
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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £10,994 | £11,062 | £11,142 | £11,223 | £11,313 | £55,733 |
| Profit Before Tax | £3,562 | £3,713 | £4,002 | £4,299 | £4,675 | £20,251 |
| Profit After Tax | £2,885 | £3,007 | £3,242 | £3,482 | £3,787 | £16,404 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £9,535 | £9,890 | £14,436 | £16,366 | £17,444 | £67,671 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change