Terraced
S3
4 beds
4 baths
Dun Fields, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£17,344
↗ 24%After 5 Years
Change In Property Value
£63,410
↗ 27%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,036 | £15,262 | £15,643 | £16,034 | £16,515 | £78,490 |
| Total Expenses | £11,327 | £11,361 | £11,410 | £11,460 | £11,519 | £57,078 |
| Profit Before Tax | £3,709 | £3,900 | £4,233 | £4,574 | £4,996 | £21,412 |
| Profit After Tax | £3,004 | £3,159 | £3,429 | £3,705 | £4,047 | £17,344 |
| Change In Property Value | £8,225 | £8,513 | £13,846 | £15,935 | £16,891 | £63,410 |
| Net Return | £11,229 | £11,672 | £17,274 | £19,640 | £20,938 | £80,753 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change