Terraced S9 3 beds 2 baths

Gainsford Road, Darnall, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£8,132

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£27,382

↗ 29%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,988	£6,078	£6,169	£6,323	£6,481	£31,039
Total Expenses	£4,155	£4,177	£4,196	£4,222	£4,249	£20,999
Profit Before Tax	£1,833	£1,901	£1,973	£2,101	£2,233	£10,040
Profit After Tax	£1,484	£1,540	£1,598	£1,702	£1,808	£8,132
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£4,809	£6,948	£7,822	£8,299	£7,636	£35,514
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	24%	27%	28%	26%	120%

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