Semi Detached
S4
2 beds
1 bath
College Court, Sheffield S4
Yorkshire and The Humber, England · S4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£9,047
↗ 18%After 5 Years
Change In Property Value
£44,522
↗ 27%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £8,036 | £8,063 | £8,099 | £8,135 | £8,178 | £40,511 |
| Profit Before Tax | £1,864 | £1,986 | £2,201 | £2,422 | £2,696 | £11,169 |
| Profit After Tax | £1,510 | £1,608 | £1,783 | £1,962 | £2,184 | £9,047 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £7,285 | £7,586 | £11,504 | £13,150 | £14,044 | £53,568 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change