Semi Detached
S9
3 beds
1 bath
Jenkin Avenue, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,901
↗ 28%After 5 Years
Change In Property Value
£46,117
↗ 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 | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £6,624 | £6,651 | £6,676 | £6,711 | £6,748 | £33,409 |
| Profit Before Tax | £3,132 | £3,252 | £3,375 | £3,591 | £3,812 | £17,162 |
| Profit After Tax | £2,537 | £2,634 | £2,734 | £2,908 | £3,088 | £13,901 |
| Change In Property Value | £5,600 | £9,108 | £10,482 | £11,111 | £9,815 | £46,117 |
| Net Return | £8,137 | £11,742 | £13,216 | £14,020 | £12,903 | £60,018 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 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