Semi Detached
S9
2 beds
1 bath
Alder Lane, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,920
↗ 29%After 5 Years
Change In Property Value
£51,882
↗ 29%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,980 | £11,145 | £11,312 | £11,595 | £11,885 | £56,916 |
| Total Expenses | £7,390 | £7,418 | £7,445 | £7,484 | £7,524 | £37,261 |
| Profit Before Tax | £3,591 | £3,726 | £3,866 | £4,110 | £4,361 | £19,654 |
| Profit After Tax | £2,908 | £3,018 | £3,132 | £3,329 | £3,532 | £15,920 |
| Change In Property Value | £6,300 | £10,247 | £11,793 | £12,500 | £11,042 | £51,882 |
| Net Return | £9,208 | £13,265 | £14,925 | £15,830 | £14,574 | £67,802 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 26% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change