Terraced
S2
3 beds
3 baths
Alderson Place, Sheffield, South Yorkshire S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£22,691
↗ 32%After 5 Years
Change In Property Value
£66,293
↗ 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 | £14,496 | £14,713 | £14,934 | £15,307 | £15,690 | £75,141 |
| Total Expenses | £9,350 | £9,384 | £9,416 | £9,464 | £9,513 | £47,128 |
| Profit Before Tax | £5,146 | £5,329 | £5,518 | £5,843 | £6,177 | £28,014 |
| Profit After Tax | £4,168 | £4,317 | £4,469 | £4,733 | £5,003 | £22,691 |
| Change In Property Value | £8,050 | £13,093 | £15,069 | £15,973 | £14,109 | £66,293 |
| Net Return | £12,218 | £17,410 | £19,538 | £20,706 | £19,113 | £88,984 |
| 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