Terraced
S36
3 beds
1 bath
Whitwell Crescent, Sheffield S36
Initial Investment
£57,160First YearProfit From Rental Income
£-25,821
↘ -45%After 5 Years
Change In Property Value
£23,237
↗ 20%After 5 Years
Return On Investment
-5%
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 | £5,142 | £5,153 | £5,164 | £5,175 | £5,186 | £25,821 |
| Profit Before Tax | £-5,142 | £-5,153 | £-5,164 | £-5,175 | £-5,186 | £-25,821 |
| Profit After Tax | £-5,142 | £-5,153 | £-5,164 | £-5,175 | £-5,186 | £-25,821 |
| Change In Property Value | £2,340 | £2,387 | £4,869 | £6,330 | £7,311 | £23,237 |
| Net Return | £-2,802 | £-2,767 | £-295 | £1,155 | £2,125 | £-2,584 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change