Semi Detached
S6
2 beds
1 bath
Carrill Road, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£12,426
↗ 29%After 5 Years
Change In Property Value
£40,352
↗ 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 | £8,676 | £8,806 | £8,938 | £9,162 | £9,391 | £44,973 |
| Total Expenses | £5,872 | £5,898 | £5,921 | £5,954 | £5,987 | £29,632 |
| Profit Before Tax | £2,804 | £2,909 | £3,017 | £3,208 | £3,403 | £15,341 |
| Profit After Tax | £2,271 | £2,356 | £2,444 | £2,598 | £2,757 | £12,426 |
| Change In Property Value | £4,900 | £7,970 | £9,172 | £9,723 | £8,588 | £40,352 |
| Net Return | £7,171 | £10,325 | £11,616 | £12,321 | £11,345 | £52,778 |
| 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