Terraced
S2
2 beds
1 bath
Payler Close, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£8,954
↗ 21%After 5 Years
Change In Property Value
£37,776
↗ 27%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,176 | £9,406 | £9,688 | £46,042 |
| Total Expenses | £6,937 | £6,961 | £6,994 | £7,028 | £7,067 | £34,987 |
| Profit Before Tax | £1,884 | £1,991 | £2,182 | £2,377 | £2,621 | £11,054 |
| Profit After Tax | £1,526 | £1,613 | £1,767 | £1,926 | £2,123 | £8,954 |
| Change In Property Value | £4,900 | £5,072 | £8,248 | £9,493 | £10,063 | £37,776 |
| Net Return | £6,426 | £6,684 | £10,016 | £11,419 | £12,185 | £46,730 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change