Terraced S3 4 beds 4 baths

Dun Fields, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£24,080

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£67,734

↗ 29%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,036	£15,262	£15,490	£15,878	£16,275	£77,940
Total Expenses	£9,565	£9,600	£9,633	£9,682	£9,732	£48,212
Profit Before Tax	£5,471	£5,662	£5,858	£6,196	£6,542	£29,728
Profit After Tax	£4,432	£4,586	£4,745	£5,018	£5,299	£24,080
Change In Property Value	£8,225	£13,377	£15,396	£16,320	£14,416	£67,734
Net Return	£12,657	£17,963	£20,141	£21,338	£19,715	£91,814
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	30%	28%	128%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change