Terraced
S2
2 beds
1 bath
Payler Close, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£12,970
↗ 30%After 5 Years
Change In Property Value
£40,352
↗ 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 | £8,820 | £8,952 | £9,087 | £9,314 | £9,547 | £45,719 |
| Total Expenses | £5,887 | £5,912 | £5,936 | £5,969 | £6,003 | £29,707 |
| Profit Before Tax | £2,934 | £3,040 | £3,151 | £3,345 | £3,544 | £16,012 |
| Profit After Tax | £2,376 | £2,462 | £2,552 | £2,709 | £2,870 | £12,970 |
| Change In Property Value | £4,900 | £7,970 | £9,172 | £9,723 | £8,588 | £40,352 |
| Net Return | £7,276 | £10,432 | £11,724 | £12,432 | £11,458 | £53,322 |
| 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