Terraced
S9
3 beds
1 bath
Basford Street, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£8,660
↗ 28%After 5 Years
Change In Property Value
£28,823
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,490 | £6,653 | £6,819 | £32,657 |
| Total Expenses | £4,348 | £4,369 | £4,389 | £4,416 | £4,443 | £21,965 |
| Profit Before Tax | £1,953 | £2,025 | £2,101 | £2,237 | £2,376 | £10,691 |
| Profit After Tax | £1,582 | £1,640 | £1,702 | £1,812 | £1,924 | £8,660 |
| Change In Property Value | £3,500 | £5,693 | £6,552 | £6,945 | £6,134 | £28,823 |
| Net Return | £5,082 | £7,333 | £8,253 | £8,756 | £8,059 | £37,483 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change