Terraced
S2
2 beds
1 bath
Hartopp Close, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£12,443
↗ 30%After 5 Years
Change In Property Value
£38,911
↗ 29%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,508 | £8,636 | £8,765 | £8,984 | £9,209 | £44,102 |
| Total Expenses | £5,694 | £5,720 | £5,743 | £5,775 | £5,808 | £28,741 |
| Profit Before Tax | £2,814 | £2,916 | £3,022 | £3,209 | £3,401 | £15,361 |
| Profit After Tax | £2,279 | £2,362 | £2,448 | £2,599 | £2,754 | £12,443 |
| Change In Property Value | £4,725 | £7,685 | £8,845 | £9,375 | £8,281 | £38,911 |
| Net Return | £7,004 | £10,047 | £11,293 | £11,975 | £11,036 | £51,354 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 27% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change