Terraced
S2
3 beds
3 baths
Lancing Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£16,092
↗ 23%After 5 Years
Change In Property Value
£62,060
↗ 27%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £11,075 | £11,108 | £11,156 | £11,204 | £11,261 | £55,804 |
| Profit Before Tax | £3,421 | £3,605 | £3,926 | £4,254 | £4,661 | £19,867 |
| Profit After Tax | £2,771 | £2,920 | £3,180 | £3,446 | £3,775 | £16,092 |
| Change In Property Value | £8,050 | £8,332 | £13,551 | £15,596 | £16,532 | £62,060 |
| Net Return | £10,821 | £11,252 | £16,731 | £19,042 | £20,307 | £78,153 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change