Semi Detached
S8
3 beds
1 bath
Thorpe House Avenue, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£24,882
↗ 29%After 5 Years
Change In Property Value
£80,705
↗ 29%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £11,189 | £11,227 | £11,263 | £11,316 | £11,371 | £56,366 |
| Profit Before Tax | £5,611 | £5,825 | £6,045 | £6,424 | £6,813 | £30,718 |
| Profit After Tax | £4,545 | £4,718 | £4,897 | £5,204 | £5,518 | £24,882 |
| Change In Property Value | £9,800 | £15,939 | £18,344 | £19,445 | £17,176 | £80,705 |
| Net Return | £14,345 | £20,657 | £23,241 | £24,649 | £22,695 | £105,587 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 28% | 26% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change