Detached S5 3 beds 1 bath

Oaks Lane, Sheffield S5

Yorkshire and The Humber, England · S5

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£18,147

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£47,558

↗ 29%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,386	£11,671	£11,962	£57,289
Total Expenses	£6,914	£6,943	£6,970	£7,009	£7,049	£34,886
Profit Before Tax	£4,138	£4,275	£4,416	£4,662	£4,913	£22,403
Profit After Tax	£3,352	£3,462	£3,577	£3,776	£3,980	£18,147
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£9,127	£12,855	£14,387	£15,235	£14,102	£65,705
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%

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