Semi Detached S2 6 beds 0 baths

Norfolk Park Road, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£7,889

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£28,823

↗ 29%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,096	£6,187	£6,280	£6,437	£6,598	£31,599
Total Expenses	£4,327	£4,349	£4,368	£4,394	£4,421	£21,860
Profit Before Tax	£1,769	£1,839	£1,912	£2,043	£2,177	£9,739
Profit After Tax	£1,433	£1,489	£1,549	£1,655	£1,763	£7,889
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£4,933	£7,182	£8,100	£8,599	£7,898	£36,712
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	23%	26%	28%	25%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change