Terraced
S9
3 beds
1 bath
Swarcliffe Road, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£7,605
↗ 27%After 5 Years
Change In Property Value
£25,941
↗ 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 | £5,676 | £5,761 | £5,848 | £5,994 | £6,144 | £29,422 |
| Total Expenses | £3,963 | £3,984 | £4,003 | £4,028 | £4,054 | £20,033 |
| Profit Before Tax | £1,713 | £1,777 | £1,844 | £1,965 | £2,090 | £9,389 |
| Profit After Tax | £1,387 | £1,439 | £1,494 | £1,592 | £1,693 | £7,605 |
| Change In Property Value | £3,150 | £5,123 | £5,896 | £6,250 | £5,521 | £25,941 |
| Net Return | £4,537 | £6,562 | £7,390 | £7,842 | £7,214 | £33,546 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 23% | 26% | 28% | 26% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change