Terraced
S2
3 beds
1 bath
Slate Street, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£21,591
↗ 32%After 5 Years
Change In Property Value
£63,411
↗ 29%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £8,965 | £8,998 | £9,029 | £9,075 | £9,123 | £45,189 |
| Profit Before Tax | £4,896 | £5,070 | £5,250 | £5,561 | £5,879 | £26,655 |
| Profit After Tax | £3,965 | £4,107 | £4,252 | £4,504 | £4,762 | £21,591 |
| Change In Property Value | £7,700 | £12,524 | £14,413 | £15,278 | £13,496 | £63,411 |
| Net Return | £11,665 | £16,630 | £18,666 | £19,782 | £18,258 | £85,002 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 27% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change