Semi Detached
S21
3 beds
1 bath
Nethermoor Lane, Sheffield S21
Initial Investment
£93,450First YearProfit From Rental Income
£-40,302
↘ -43%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
-3%
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 | £8,038 | £8,050 | £8,060 | £8,071 | £8,082 | £40,302 |
| Profit Before Tax | £-8,038 | £-8,050 | £-8,060 | £-8,071 | £-8,082 | £-40,302 |
| Profit After Tax | £-8,038 | £-8,050 | £-8,060 | £-8,071 | £-8,082 | £-40,302 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £-4,238 | £-4,174 | £-153 | £2,208 | £3,790 | £-2,567 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change