Semi Detached
S4
3 beds
1 bath
College Court, Sheffield S4
Yorkshire and The Humber, England · S4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£13,794
↗ 27%After 5 Years
Change In Property Value
£47,558
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £6,799 | £6,826 | £6,852 | £6,888 | £6,924 | £34,288 |
| Profit Before Tax | £3,101 | £3,222 | £3,348 | £3,567 | £3,791 | £17,029 |
| Profit After Tax | £2,512 | £2,610 | £2,712 | £2,889 | £3,071 | £13,794 |
| Change In Property Value | £5,775 | £9,393 | £10,810 | £11,459 | £10,122 | £47,558 |
| Net Return | £8,287 | £12,003 | £13,522 | £14,348 | £13,193 | £61,352 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change