Terraced
S7
5 beds
2 baths
Machon Bank, Sheffield S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£25,580
↗ 23%After 5 Years
Change In Property Value
£94,440
↗ 27%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £16,592 | £16,636 | £16,703 | £16,771 | £16,853 | £83,556 |
| Profit Before Tax | £5,464 | £5,750 | £6,243 | £6,749 | £7,373 | £31,580 |
| Profit After Tax | £4,426 | £4,658 | £5,057 | £5,466 | £5,972 | £25,580 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £16,676 | £17,337 | £25,678 | £29,199 | £31,129 | £120,019 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 23% | 26% | 28% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change