Detached
S8
3 beds
1 bath
Hutcliffe Wood Road, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£27,313
↗ 27%After 5 Years
Change In Property Value
£87,694
↗ 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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £15,540 | £15,584 | £15,649 | £15,716 | £15,795 | £78,283 |
| Profit Before Tax | £5,916 | £6,194 | £6,673 | £7,165 | £7,772 | £33,720 |
| Profit After Tax | £4,792 | £5,017 | £5,405 | £5,803 | £6,295 | £27,313 |
| Change In Property Value | £11,375 | £11,773 | £19,148 | £22,038 | £23,360 | £87,694 |
| Net Return | £16,167 | £16,790 | £24,554 | £27,841 | £29,655 | £115,007 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 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