Terraced S2 2 beds 1 bath

Hartopp Avenue, Arbourthorne, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£25,600First Year

Profit From Rental Income

After 5 Years

£6,743

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£23,635

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,172	£5,250	£5,328	£5,462	£5,598	£26,810
Total Expenses	£3,656	£3,676	£3,694	£3,718	£3,742	£18,485
Profit Before Tax	£1,516	£1,574	£1,634	£1,744	£1,856	£8,324
Profit After Tax	£1,228	£1,275	£1,324	£1,412	£1,503	£6,743
Change In Property Value	£2,870	£4,668	£5,372	£5,695	£5,030	£23,635
Net Return	£4,098	£5,943	£6,696	£7,107	£6,534	£30,378
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	23%	26%	28%	26%	119%

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