Semi Detached
S5
2 beds
1 bath
Shiregreen Lane, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£7,520
↗ 18%After 5 Years
Change In Property Value
£36,427
↗ 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 | £8,232 | £8,355 | £8,564 | £8,778 | £9,042 | £42,972 |
| Total Expenses | £6,679 | £6,703 | £6,735 | £6,767 | £6,804 | £33,689 |
| Profit Before Tax | £1,553 | £1,652 | £1,830 | £2,011 | £2,238 | £9,283 |
| Profit After Tax | £1,258 | £1,338 | £1,482 | £1,629 | £1,812 | £7,520 |
| Change In Property Value | £4,725 | £4,890 | £7,954 | £9,154 | £9,703 | £36,427 |
| Net Return | £5,983 | £6,229 | £9,436 | £10,783 | £11,516 | £43,946 |
| 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