Terraced
S7
3 beds
1 bath
Abbeydale Road, Sheffield S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£16,476
↗ 23%After 5 Years
Change In Property Value
£63,410
↗ 27%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,808 | £15,030 | £15,406 | £15,791 | £16,265 | £77,300 |
| Total Expenses | £11,304 | £11,338 | £11,386 | £11,436 | £11,494 | £56,959 |
| Profit Before Tax | £3,504 | £3,692 | £4,019 | £4,355 | £4,771 | £20,341 |
| Profit After Tax | £2,838 | £2,991 | £3,256 | £3,528 | £3,864 | £16,476 |
| Change In Property Value | £8,225 | £8,513 | £13,846 | £15,935 | £16,891 | £63,410 |
| Net Return | £11,063 | £11,503 | £17,101 | £19,463 | £20,755 | £79,886 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change