Terraced
S9
2 beds
1 bath
Willow Drive, Sheffield, South Yorkshire S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£11,915
↗ 30%After 5 Years
Change In Property Value
£37,470
↗ 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 | £8,196 | £8,319 | £8,444 | £8,655 | £8,871 | £42,485 |
| Total Expenses | £5,502 | £5,527 | £5,550 | £5,581 | £5,614 | £27,775 |
| Profit Before Tax | £2,694 | £2,792 | £2,894 | £3,073 | £3,257 | £14,710 |
| Profit After Tax | £2,182 | £2,261 | £2,344 | £2,489 | £2,639 | £11,915 |
| Change In Property Value | £4,550 | £7,400 | £8,517 | £9,028 | £7,975 | £37,470 |
| Net Return | £6,732 | £9,662 | £10,861 | £11,517 | £10,613 | £49,385 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 17% | 24% | 27% | 29% | 27% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change