Terraced S9 2 beds 1 bath

Basford Drive, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£9,760

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£31,705

↗ 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	£6,936	£7,040	£7,146	£7,324	£7,507	£35,953
Total Expenses	£4,733	£4,756	£4,777	£4,805	£4,834	£23,904
Profit Before Tax	£2,203	£2,284	£2,369	£2,519	£2,674	£12,049
Profit After Tax	£1,785	£1,850	£1,919	£2,041	£2,166	£9,760
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£5,635	£8,112	£9,126	£9,680	£8,913	£41,465
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	28%	26%	122%

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