Terraced
S2
3 beds
1 bath
Wragg Road, Sheffield, South Yorkshire S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£30,550First YearProfit From Rental Income
£8,492
↗ 28%After 5 Years
Change In Property Value
£28,391
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,204 | £6,297 | £6,392 | £6,551 | £6,715 | £32,159 |
| Total Expenses | £4,290 | £4,311 | £4,331 | £4,358 | £4,385 | £21,674 |
| Profit Before Tax | £1,914 | £1,986 | £2,060 | £2,194 | £2,330 | £10,485 |
| Profit After Tax | £1,551 | £1,608 | £1,669 | £1,777 | £1,888 | £8,492 |
| Change In Property Value | £3,448 | £5,607 | £6,453 | £6,840 | £6,042 | £28,391 |
| Net Return | £4,998 | £7,215 | £8,122 | £8,617 | £7,930 | £36,883 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change