Terraced
S2
3 beds
1 bath
Cecil Square, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£19,436
↗ 32%After 5 Years
Change In Property Value
£57,646
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £8,195 | £8,226 | £8,256 | £8,299 | £8,343 | £41,319 |
| Profit Before Tax | £4,405 | £4,563 | £4,725 | £5,007 | £5,295 | £23,995 |
| Profit After Tax | £3,568 | £3,696 | £3,827 | £4,055 | £4,289 | £19,436 |
| Change In Property Value | £7,000 | £11,385 | £13,103 | £13,889 | £12,269 | £57,646 |
| Net Return | £10,568 | £15,081 | £16,930 | £17,945 | £16,558 | £77,082 |
| 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