Terraced
S2
4 beds
1 bath
City Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£12,500
↗ 22%After 5 Years
Change In Property Value
£49,918
↗ 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 | £11,652 | £11,827 | £12,122 | £12,426 | £12,798 | £60,825 |
| Total Expenses | £9,005 | £9,034 | £9,074 | £9,116 | £9,164 | £45,393 |
| Profit Before Tax | £2,647 | £2,793 | £3,048 | £3,310 | £3,635 | £15,432 |
| Profit After Tax | £2,144 | £2,262 | £2,469 | £2,681 | £2,944 | £12,500 |
| Change In Property Value | £6,475 | £6,702 | £10,900 | £12,545 | £13,297 | £49,918 |
| Net Return | £8,619 | £8,964 | £13,369 | £15,226 | £16,241 | £62,418 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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