Terraced
S2
3 beds
1 bath
Samuel Place, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£10,815
↗ 29%After 5 Years
Change In Property Value
£34,588
↗ 29%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,560 | £7,673 | £7,789 | £7,983 | £8,183 | £39,188 |
| Total Expenses | £5,117 | £5,141 | £5,163 | £5,193 | £5,223 | £25,836 |
| Profit Before Tax | £2,443 | £2,533 | £2,626 | £2,791 | £2,960 | £13,352 |
| Profit After Tax | £1,979 | £2,051 | £2,127 | £2,260 | £2,397 | £10,815 |
| Change In Property Value | £4,200 | £6,831 | £7,862 | £8,334 | £7,361 | £34,588 |
| Net Return | £6,179 | £8,882 | £9,989 | £10,594 | £9,759 | £45,403 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 26% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change