Terraced
S2
3 beds
2 baths
Delf Street, Heeley S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£14,895
↗ 23%After 5 Years
Change In Property Value
£58,013
↗ 27%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,548 | £13,751 | £14,095 | £14,447 | £14,881 | £70,722 |
| Total Expenses | £10,385 | £10,417 | £10,462 | £10,508 | £10,562 | £52,334 |
| Profit Before Tax | £3,163 | £3,334 | £3,633 | £3,939 | £4,319 | £18,389 |
| Profit After Tax | £2,562 | £2,701 | £2,943 | £3,191 | £3,498 | £14,895 |
| Change In Property Value | £7,525 | £7,788 | £12,667 | £14,579 | £15,454 | £58,013 |
| Net Return | £10,087 | £10,489 | £15,610 | £17,770 | £18,952 | £72,908 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change