Semi Detached
S13
2 beds
1 bath
Balmoral Road, Woodhouse, Sheffield S13
Initial Investment
£81,100First YearProfit From Rental Income
£-29,318
↘ -36%After 5 Years
Change In Property Value
£45,805
↗ 28%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,841 | £5,854 | £5,864 | £5,874 | £5,885 | £29,318 |
| Profit Before Tax | £-5,841 | £-5,854 | £-5,864 | £-5,874 | £-5,885 | £-29,318 |
| Profit After Tax | £-5,841 | £-5,854 | £-5,864 | £-5,874 | £-5,885 | £-29,318 |
| Change In Property Value | £4,980 | £8,549 | £10,772 | £11,418 | £10,086 | £45,805 |
| Net Return | £-861 | £2,695 | £4,908 | £5,544 | £4,201 | £16,487 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change