Semi Detached
S6
5 beds
2 baths
Leader Road, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£36,899
↗ 31%After 5 Years
Change In Property Value
£108,087
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,256 | £23,605 | £23,959 | £24,558 | £25,172 | £120,549 |
| Total Expenses | £14,891 | £14,939 | £14,984 | £15,055 | £15,127 | £74,995 |
| Profit Before Tax | £8,365 | £8,666 | £8,975 | £9,503 | £10,045 | £45,554 |
| Profit After Tax | £6,775 | £7,020 | £7,269 | £7,698 | £8,137 | £36,899 |
| Change In Property Value | £13,125 | £21,347 | £24,568 | £26,042 | £23,004 | £108,087 |
| Net Return | £19,900 | £28,367 | £31,838 | £33,740 | £31,141 | £144,986 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 17% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change