Semi Detached
S5
3 beds
1 bath
Barnsley Road, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£14,428
↗ 29%After 5 Years
Change In Property Value
£47,558
↗ 29%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,068 | £10,219 | £10,372 | £10,632 | £10,897 | £52,188 |
| Total Expenses | £6,816 | £6,843 | £6,869 | £6,905 | £6,942 | £34,376 |
| Profit Before Tax | £3,252 | £3,376 | £3,503 | £3,726 | £3,955 | £17,813 |
| Profit After Tax | £2,634 | £2,734 | £2,838 | £3,018 | £3,203 | £14,428 |
| Change In Property Value | £5,775 | £9,393 | £10,810 | £11,459 | £10,122 | £47,558 |
| Net Return | £8,409 | £12,127 | £13,648 | £14,477 | £13,325 | £61,987 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 26% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change