Semi Detached
S9
2 beds
1 bath
Bowden Wood Place, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£15,438
↗ 29%After 5 Years
Change In Property Value
£50,440
↗ 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 | £10,680 | £10,840 | £11,003 | £11,278 | £11,560 | £55,361 |
| Total Expenses | £7,199 | £7,227 | £7,254 | £7,292 | £7,330 | £36,302 |
| Profit Before Tax | £3,481 | £3,613 | £3,749 | £3,986 | £4,229 | £19,059 |
| Profit After Tax | £2,820 | £2,927 | £3,037 | £3,229 | £3,426 | £15,438 |
| Change In Property Value | £6,125 | £9,962 | £11,465 | £12,153 | £10,735 | £50,440 |
| Net Return | £8,945 | £12,888 | £14,502 | £15,382 | £14,161 | £65,878 |
| 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