Terraced S4 3 beds 1 bath

Maxwell Way, Sheffield S4

Yorkshire and The Humber, England · S4

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£5,705

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£21,617

↗ 29%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,656	£4,726	£4,797	£4,917	£5,040	£24,135
Total Expenses	£3,379	£3,398	£3,416	£3,438	£3,461	£17,091
Profit Before Tax	£1,277	£1,328	£1,381	£1,479	£1,579	£7,043
Profit After Tax	£1,035	£1,075	£1,119	£1,198	£1,279	£5,705
Change In Property Value	£2,625	£4,269	£4,914	£5,208	£4,601	£21,617
Net Return	£3,660	£5,345	£6,032	£6,406	£5,880	£27,322
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	27%	25%	116%

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