Semi Detached S8 3 beds 1 bath

Thorpe House Avenue, Sheffield S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£16,826

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£75,552

↗ 27%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£13,289	£13,326	£13,379	£13,434	£13,498	£66,926
Profit Before Tax	£3,511	£3,726	£4,099	£4,482	£4,955	£20,773
Profit After Tax	£2,844	£3,018	£3,320	£3,630	£4,013	£16,826
Change In Property Value	£9,800	£10,143	£16,497	£18,986	£20,126	£75,552
Net Return	£12,644	£13,161	£19,817	£22,616	£24,139	£92,378
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change