Terraced
S2
3 beds
1 bath
Cecil Square, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£13,698
↗ 22%After 5 Years
Change In Property Value
£53,966
↗ 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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £9,695 | £9,725 | £9,768 | £9,812 | £9,863 | £48,863 |
| Profit Before Tax | £2,905 | £3,064 | £3,341 | £3,625 | £3,977 | £16,911 |
| Profit After Tax | £2,353 | £2,482 | £2,706 | £2,936 | £3,221 | £13,698 |
| Change In Property Value | £7,000 | £7,245 | £11,783 | £13,562 | £14,375 | £53,966 |
| Net Return | £9,353 | £9,727 | £14,489 | £16,498 | £17,597 | £67,663 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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