Terraced
S2
6 beds
2 baths
Shoreham Street, Sheffield, South Yorkshire S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£20,836
↗ 23%After 5 Years
Change In Property Value
£78,250
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £13,833 | £13,872 | £13,929 | £13,988 | £14,057 | £69,680 |
| Profit Before Tax | £4,443 | £4,678 | £5,085 | £5,501 | £6,017 | £25,723 |
| Profit After Tax | £3,599 | £3,789 | £4,118 | £4,456 | £4,874 | £20,836 |
| Change In Property Value | £10,150 | £10,505 | £17,086 | £19,664 | £20,844 | £78,250 |
| Net Return | £13,749 | £14,294 | £21,204 | £24,121 | £25,718 | £99,086 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change