Terraced
S5
2 beds
1 bath
Galsworthy Road, Southey Green, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£8,186
↗ 20%After 5 Years
Change In Property Value
£35,078
↗ 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 | £8,196 | £8,319 | £8,527 | £8,740 | £9,002 | £42,784 |
| Total Expenses | £6,477 | £6,501 | £6,533 | £6,565 | £6,602 | £32,678 |
| Profit Before Tax | £1,719 | £1,818 | £1,994 | £2,175 | £2,400 | £10,106 |
| Profit After Tax | £1,392 | £1,472 | £1,615 | £1,762 | £1,944 | £8,186 |
| Change In Property Value | £4,550 | £4,709 | £7,659 | £8,815 | £9,344 | £35,078 |
| Net Return | £5,942 | £6,182 | £9,275 | £10,577 | £11,288 | £43,264 |
| 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