Detached S5 4 beds 1 bath

Barnsley Road, Sheffield S5

Yorkshire and The Humber, England · S5

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£37,219

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£92,234

↗ 29%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,444	£21,766	£22,092	£22,644	£23,211	£111,157
Total Expenses	£12,940	£12,985	£13,028	£13,094	£13,161	£65,208
Profit Before Tax	£8,504	£8,781	£9,064	£9,551	£10,050	£45,949
Profit After Tax	£6,888	£7,112	£7,342	£7,736	£8,140	£37,219
Change In Property Value	£11,200	£18,216	£20,965	£22,223	£19,630	£92,234
Net Return	£18,088	£25,328	£28,307	£29,959	£27,770	£129,453
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	25%	28%	30%	28%	129%

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