Terraced
S8
2 beds
1 bath
Grasmere Road, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£17,655
↗ 30%After 5 Years
Change In Property Value
£54,764
↗ 29%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,784 | £11,961 | £12,140 | £12,444 | £12,755 | £61,083 |
| Total Expenses | £7,792 | £7,822 | £7,850 | £7,891 | £7,933 | £39,287 |
| Profit Before Tax | £3,992 | £4,139 | £4,290 | £4,553 | £4,822 | £21,796 |
| Profit After Tax | £3,234 | £3,353 | £3,475 | £3,688 | £3,906 | £17,655 |
| Change In Property Value | £6,650 | £10,816 | £12,448 | £13,195 | £11,655 | £54,764 |
| Net Return | £9,884 | £14,168 | £15,923 | £16,883 | £15,561 | £72,419 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 27% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change