Semi Detached S9 2 beds 1 bath

Sandstone Road, Sheffield, South Yorkshire S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£8,416

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£30,264

↗ 29%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,408	£6,504	£6,602	£6,767	£6,936	£33,216
Total Expenses	£4,519	£4,541	£4,561	£4,588	£4,616	£22,826
Profit Before Tax	£1,889	£1,963	£2,040	£2,178	£2,320	£10,391
Profit After Tax	£1,530	£1,590	£1,653	£1,765	£1,879	£8,416
Change In Property Value	£3,675	£5,977	£6,879	£7,292	£6,441	£30,264
Net Return	£5,205	£7,567	£8,532	£9,056	£8,320	£38,681
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	23%	26%	28%	26%	119%

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