Semi Detached
S6
5 beds
2 baths
Leader Road, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£26,129
↗ 22%After 5 Years
Change In Property Value
£101,185
↗ 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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £17,704 | £17,750 | £17,820 | £17,891 | £17,976 | £89,141 |
| Profit Before Tax | £5,552 | £5,855 | £6,375 | £6,909 | £7,567 | £32,258 |
| Profit After Tax | £4,497 | £4,742 | £5,164 | £5,596 | £6,130 | £26,129 |
| Change In Property Value | £13,125 | £13,584 | £22,094 | £25,428 | £26,954 | £101,185 |
| Net Return | £17,622 | £18,327 | £27,258 | £31,024 | £33,084 | £127,315 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 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