Semi Detached
S8
3 beds
1 bath
Greenfield Road, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£8,235
↗ 15%After 5 Years
Change In Property Value
£48,569
↗ 27%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,475 | £10,737 | £11,005 | £11,335 | £53,872 |
| Total Expenses | £8,674 | £8,700 | £8,737 | £8,775 | £8,819 | £43,705 |
| Profit Before Tax | £1,647 | £1,774 | £1,999 | £2,230 | £2,516 | £10,166 |
| Profit After Tax | £1,334 | £1,437 | £1,619 | £1,806 | £2,038 | £8,235 |
| Change In Property Value | £6,300 | £6,521 | £10,605 | £12,206 | £12,938 | £48,569 |
| Net Return | £7,634 | £7,958 | £12,225 | £14,012 | £14,976 | £56,804 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change