Terraced
S2
2 beds
1 bath
Warley Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£13,498
↗ 30%After 5 Years
Change In Property Value
£41,794
↗ 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 | £9,132 | £9,269 | £9,408 | £9,643 | £9,884 | £47,337 |
| Total Expenses | £6,079 | £6,105 | £6,129 | £6,163 | £6,198 | £30,673 |
| Profit Before Tax | £3,053 | £3,164 | £3,279 | £3,480 | £3,687 | £16,664 |
| Profit After Tax | £2,473 | £2,563 | £2,656 | £2,819 | £2,986 | £13,498 |
| Change In Property Value | £5,075 | £8,254 | £9,500 | £10,070 | £8,895 | £41,794 |
| Net Return | £7,548 | £10,817 | £12,156 | £12,889 | £11,881 | £55,291 |
| Return From Rental Income (%) | 6% | 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