Semi Detached
S20
3 beds
1 bath
Royston Close, Sheffield S20
Initial Investment
£112,175First YearProfit From Rental Income
£-47,245
↘ -42%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £9,427 | £9,438 | £9,449 | £9,460 | £9,471 | £47,245 |
| Profit Before Tax | £-9,427 | £-9,438 | £-9,449 | £-9,460 | £-9,471 | £-47,245 |
| Profit After Tax | £-9,427 | £-9,438 | £-9,449 | £-9,460 | £-9,471 | £-47,245 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £-4,927 | £-4,848 | £-86 | £2,713 | £4,589 | £-2,559 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change