Semi Detached
S2
3 beds
1 bath
Eastern Avenue, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£16,402
↗ 29%After 5 Years
Change In Property Value
£53,323
↗ 29%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,280 | £11,449 | £11,621 | £11,911 | £12,209 | £58,471 |
| Total Expenses | £7,580 | £7,610 | £7,637 | £7,677 | £7,717 | £38,221 |
| Profit Before Tax | £3,700 | £3,839 | £3,984 | £4,235 | £4,492 | £20,250 |
| Profit After Tax | £2,997 | £3,110 | £3,227 | £3,430 | £3,639 | £16,402 |
| Change In Property Value | £6,475 | £10,531 | £12,120 | £12,848 | £11,349 | £53,323 |
| Net Return | £9,472 | £13,641 | £15,347 | £16,278 | £14,987 | £69,725 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 27% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change