Terraced
S7
3 beds
1 bath
Abbeydale Road, Sheffield S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£16,860
↗ 23%After 5 Years
Change In Property Value
£64,759
↗ 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 | £15,120 | £15,347 | £15,730 | £16,124 | £16,607 | £78,928 |
| Total Expenses | £11,534 | £11,568 | £11,617 | £11,668 | £11,727 | £58,114 |
| Profit Before Tax | £3,586 | £3,779 | £4,113 | £4,456 | £4,881 | £20,815 |
| Profit After Tax | £2,905 | £3,061 | £3,332 | £3,609 | £3,953 | £16,860 |
| Change In Property Value | £8,400 | £8,694 | £14,140 | £16,274 | £17,250 | £64,759 |
| Net Return | £11,305 | £11,755 | £17,472 | £19,884 | £21,204 | £81,619 |
| 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