Terraced
S2
2 beds
1 bath
Outram Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£7,756
↗ 20%After 5 Years
Change In Property Value
£33,728
↗ 27%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £6,247 | £6,270 | £6,301 | £6,332 | £6,368 | £31,517 |
| Profit Before Tax | £1,625 | £1,720 | £1,889 | £2,063 | £2,279 | £9,576 |
| Profit After Tax | £1,317 | £1,393 | £1,530 | £1,671 | £1,846 | £7,756 |
| Change In Property Value | £4,375 | £4,528 | £7,365 | £8,476 | £8,985 | £33,728 |
| Net Return | £5,692 | £5,921 | £8,895 | £10,147 | £10,830 | £41,485 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change