Detached S5 4 beds 1 bath

Barnsley Road, Sheffield S5

Yorkshire and The Humber, England · S5

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£26,645

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£82,298

↗ 27%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£14,644	£14,687	£14,749	£14,813	£14,889	£73,783
Profit Before Tax	£5,792	£6,056	£6,512	£6,979	£7,557	£32,896
Profit After Tax	£4,691	£4,905	£5,275	£5,653	£6,121	£26,645
Change In Property Value	£10,675	£11,049	£17,970	£20,682	£21,923	£82,298
Net Return	£15,366	£15,954	£23,244	£26,335	£28,044	£108,943
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	24%	28%	29%	114%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change