Terraced
S8
3 beds
1 bath
Cartmell Road, Woodseats, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£11,047
↗ 21%After 5 Years
Change In Property Value
£47,220
↗ 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 | £10,848 | £11,011 | £11,286 | £11,568 | £11,915 | £56,628 |
| Total Expenses | £8,528 | £8,556 | £8,594 | £8,633 | £8,679 | £42,989 |
| Profit Before Tax | £2,320 | £2,455 | £2,692 | £2,935 | £3,237 | £13,639 |
| Profit After Tax | £1,879 | £1,989 | £2,181 | £2,377 | £2,622 | £11,047 |
| Change In Property Value | £6,125 | £6,339 | £10,311 | £11,866 | £12,578 | £47,220 |
| Net Return | £8,004 | £8,328 | £12,491 | £14,244 | £15,200 | £58,267 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change