Terraced
S2
2 beds
1 bath
Priestley Street, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£15,125
↗ 31%After 5 Years
Change In Property Value
£46,117
↗ 29%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £6,656 | £6,684 | £6,709 | £6,746 | £6,783 | £33,577 |
| Profit Before Tax | £3,424 | £3,548 | £3,675 | £3,899 | £4,127 | £18,673 |
| Profit After Tax | £2,773 | £2,874 | £2,977 | £3,158 | £3,343 | £15,125 |
| Change In Property Value | £5,600 | £9,108 | £10,482 | £11,111 | £9,815 | £46,117 |
| Net Return | £8,373 | £11,982 | £13,460 | £14,269 | £13,158 | £61,242 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 27% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change