Detached S7 4 beds 2 baths

St. Oswalds Way, Sheffield S7

Yorkshire and The Humber, England · S7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£49,749

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£148,405

↗ 27%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,852	£37,405	£38,340	£39,298	£40,477	£192,372
Total Expenses	£26,006	£26,073	£26,177	£26,284	£26,413	£130,954
Profit Before Tax	£10,846	£11,332	£12,162	£13,014	£14,064	£61,418
Profit After Tax	£8,785	£9,179	£9,852	£10,541	£11,392	£49,749
Change In Property Value	£19,250	£19,924	£32,405	£37,295	£39,532	£148,405
Net Return	£28,035	£29,102	£42,256	£47,836	£50,925	£198,154
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	16%	23%	26%	28%	109%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change