Terraced
S3
2 beds
2 baths
Makers Place, Sheffield, South Yorkshire S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£36,937
↗ 33%After 5 Years
Change In Property Value
£100,881
↗ 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 | £22,404 | £22,740 | £23,081 | £23,658 | £24,250 | £116,133 |
| Total Expenses | £14,002 | £14,048 | £14,092 | £14,160 | £14,230 | £70,532 |
| Profit Before Tax | £8,402 | £8,692 | £8,989 | £9,498 | £10,020 | £45,601 |
| Profit After Tax | £6,806 | £7,041 | £7,281 | £7,693 | £8,116 | £36,937 |
| Change In Property Value | £12,250 | £19,924 | £22,930 | £24,306 | £21,471 | £100,881 |
| Net Return | £19,056 | £26,965 | £30,212 | £32,000 | £29,586 | £137,818 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| 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