Semi Detached S9 2 beds 1 bath

Standon Road, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£7,792

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£28,535

↗ 29%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,036	£6,127	£6,218	£6,374	£6,533	£31,288
Total Expenses	£4,289	£4,310	£4,330	£4,356	£4,383	£21,668
Profit Before Tax	£1,747	£1,816	£1,889	£2,018	£2,151	£9,620
Profit After Tax	£1,415	£1,471	£1,530	£1,635	£1,742	£7,792
Change In Property Value	£3,465	£5,636	£6,486	£6,875	£6,073	£28,535
Net Return	£4,880	£7,107	£8,016	£8,510	£7,815	£36,327
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	23%	26%	28%	25%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change