Terraced
S2
4 beds
1 bath
City Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£17,808
↗ 32%After 5 Years
Change In Property Value
£53,323
↗ 29%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,652 | £11,827 | £12,004 | £12,304 | £12,612 | £60,399 |
| Total Expenses | £7,618 | £7,648 | £7,676 | £7,716 | £7,757 | £38,414 |
| Profit Before Tax | £4,034 | £4,179 | £4,329 | £4,588 | £4,854 | £21,985 |
| Profit After Tax | £3,268 | £3,385 | £3,506 | £3,717 | £3,932 | £17,808 |
| Change In Property Value | £6,475 | £10,531 | £12,120 | £12,848 | £11,349 | £53,323 |
| Net Return | £9,743 | £13,916 | £15,627 | £16,564 | £15,281 | £71,131 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 25% | 28% | 29% | 27% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change