Detached
S2
5 beds
2 baths
Shoreham Street, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£27,374
↗ 37%After 5 Years
Change In Property Value
£69,176
↗ 29%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,080 | £16,321 | £16,566 | £16,980 | £17,405 | £83,352 |
| Total Expenses | £9,830 | £9,867 | £9,901 | £9,953 | £10,006 | £49,558 |
| Profit Before Tax | £6,250 | £6,455 | £6,665 | £7,027 | £7,398 | £33,795 |
| Profit After Tax | £5,063 | £5,228 | £5,398 | £5,692 | £5,993 | £27,374 |
| Change In Property Value | £8,400 | £13,662 | £15,724 | £16,667 | £14,723 | £69,176 |
| Net Return | £13,463 | £18,890 | £21,122 | £22,359 | £20,715 | £96,549 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 18% | 26% | 29% | 31% | 28% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change