Detached
S10
6 beds
2 baths
Kaye Place, Sheffield S10
Initial Investment
£253,949First YearProfit From Rental Income
£-87,912
↘ -35%After 5 Years
Change In Property Value
£85,399
↗ 20%After 5 Years
Return On Investment
-1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £17,560 | £17,572 | £17,582 | £17,593 | £17,604 | £87,912 |
| Profit Before Tax | £-17,560 | £-17,572 | £-17,582 | £-17,593 | £-17,604 | £-87,912 |
| Profit After Tax | £-17,560 | £-17,572 | £-17,582 | £-17,593 | £-17,604 | £-87,912 |
| Change In Property Value | £8,600 | £8,772 | £17,895 | £23,263 | £26,869 | £85,399 |
| Net Return | £-8,960 | £-8,800 | £312 | £5,670 | £9,265 | £-2,513 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change