Terraced
S36
3 beds
1 bath
Whitwell Crescent, Sheffield S36
Initial Investment
£59,560First YearProfit From Rental Income
£-22,239
↘ -37%After 5 Years
Change In Property Value
£33,664
↗ 28%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £4,425 | £4,438 | £4,448 | £4,459 | £4,469 | £22,239 |
| Profit Before Tax | £-4,425 | £-4,438 | £-4,448 | £-4,459 | £-4,469 | £-22,239 |
| Profit After Tax | £-4,425 | £-4,438 | £-4,448 | £-4,459 | £-4,469 | £-22,239 |
| Change In Property Value | £3,660 | £6,283 | £7,917 | £8,392 | £7,413 | £33,664 |
| Net Return | £-765 | £1,845 | £3,468 | £3,933 | £2,943 | £11,425 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -8% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change