Terraced
S7
3 beds
1 bath
Abbeydale Road, Sheffield S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£23,218
↗ 32%After 5 Years
Change In Property Value
£67,734
↗ 29%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,808 | £15,030 | £15,256 | £15,637 | £16,028 | £76,759 |
| Total Expenses | £9,542 | £9,577 | £9,609 | £9,658 | £9,708 | £48,094 |
| Profit Before Tax | £5,266 | £5,453 | £5,646 | £5,979 | £6,320 | £28,665 |
| Profit After Tax | £4,266 | £4,417 | £4,573 | £4,843 | £5,119 | £23,218 |
| Change In Property Value | £8,225 | £13,377 | £15,396 | £16,320 | £14,416 | £67,734 |
| Net Return | £12,491 | £17,795 | £19,970 | £21,163 | £19,535 | £90,953 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 27% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change