Semi Detached
S5
2 beds
2 baths
Monteney Road, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£11,468
↗ 20%After 5 Years
Change In Property Value
£51,267
↗ 27%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,592 | £11,766 | £12,060 | £12,362 | £12,732 | £60,512 |
| Total Expenses | £9,197 | £9,226 | £9,266 | £9,308 | £9,355 | £46,353 |
| Profit Before Tax | £2,395 | £2,540 | £2,794 | £3,054 | £3,377 | £14,159 |
| Profit After Tax | £1,940 | £2,057 | £2,263 | £2,474 | £2,735 | £11,468 |
| Change In Property Value | £6,650 | £6,883 | £11,194 | £12,884 | £13,657 | £51,267 |
| Net Return | £8,590 | £8,940 | £13,457 | £15,357 | £16,392 | £62,736 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change