Semi Detached
S5
2 beds
1 bath
Sycamore House Road, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£6,798
↗ 18%After 5 Years
Change In Property Value
£33,728
↗ 27%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,620 | £7,734 | £7,928 | £8,126 | £8,370 | £39,777 |
| Total Expenses | £6,221 | £6,244 | £6,274 | £6,305 | £6,340 | £31,385 |
| Profit Before Tax | £1,399 | £1,490 | £1,653 | £1,821 | £2,029 | £8,392 |
| Profit After Tax | £1,133 | £1,207 | £1,339 | £1,475 | £1,644 | £6,798 |
| Change In Property Value | £4,375 | £4,528 | £7,365 | £8,476 | £8,985 | £33,728 |
| Net Return | £5,508 | £5,735 | £8,704 | £9,951 | £10,628 | £40,526 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change