Semi Detached
S3
3 beds
1 bath
Christ Church Road, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£13,148
↗ 25%After 5 Years
Change In Property Value
£47,220
↗ 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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £8,583 | £8,612 | £8,651 | £8,692 | £8,739 | £43,277 |
| Profit Before Tax | £2,817 | £2,959 | £3,209 | £3,465 | £3,782 | £16,232 |
| Profit After Tax | £2,282 | £2,397 | £2,599 | £2,806 | £3,064 | £13,148 |
| Change In Property Value | £6,125 | £6,339 | £10,311 | £11,866 | £12,578 | £47,220 |
| Net Return | £8,407 | £8,736 | £12,910 | £14,673 | £15,642 | £60,368 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| 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