Semi Detached
S9
3 beds
1 bath
Houstead Road, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£17,939
↗ 29%After 5 Years
Change In Property Value
£57,646
↗ 29%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,204 | £12,387 | £12,573 | £12,887 | £13,209 | £63,260 |
| Total Expenses | £8,155 | £8,186 | £8,215 | £8,257 | £8,300 | £41,113 |
| Profit Before Tax | £4,049 | £4,201 | £4,358 | £4,630 | £4,910 | £22,147 |
| Profit After Tax | £3,279 | £3,403 | £3,530 | £3,751 | £3,977 | £17,939 |
| Change In Property Value | £7,000 | £11,385 | £13,103 | £13,889 | £12,269 | £57,646 |
| Net Return | £10,279 | £14,788 | £16,633 | £17,640 | £16,246 | £75,585 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 27% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change