Detached S6 3 beds 1 bath

Industry Street, Sheffield, South Yorkshire S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£19,400

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£48,999

↗ 29%After 5 Years

Return On Investment

132%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£11,905	£12,203	£12,508	£59,902
Total Expenses	£7,125	£7,155	£7,183	£7,223	£7,264	£35,951
Profit Before Tax	£4,431	£4,574	£4,722	£4,980	£5,244	£23,950
Profit After Tax	£3,589	£3,705	£3,825	£4,034	£4,247	£19,400
Change In Property Value	£5,950	£9,677	£11,138	£11,806	£10,429	£48,999
Net Return	£9,539	£13,382	£14,963	£15,839	£14,676	£68,399
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	132%

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