Terraced
S2
6 beds
2 baths
Shoreham Street, Sheffield, South Yorkshire S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,156
↗ 32%After 5 Years
Change In Property Value
£83,587
↗ 29%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,276 | £18,550 | £18,828 | £19,299 | £19,782 | £94,735 |
| Total Expenses | £11,658 | £11,698 | £11,736 | £11,794 | £11,853 | £58,740 |
| Profit Before Tax | £6,618 | £6,852 | £7,092 | £7,505 | £7,929 | £35,996 |
| Profit After Tax | £5,360 | £5,550 | £5,745 | £6,079 | £6,422 | £29,156 |
| Change In Property Value | £10,150 | £16,508 | £18,999 | £20,139 | £17,790 | £83,587 |
| Net Return | £15,510 | £22,058 | £24,744 | £26,219 | £24,212 | £112,744 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 25% | 27% | 29% | 27% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change