Terraced
S8
3 beds
1 bath
Valley Road, Sheffield, South Yorkshire S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,414
↗ 19%After 5 Years
Change In Property Value
£53,966
↗ 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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £9,635 | £9,665 | £9,706 | £9,748 | £9,797 | £48,550 |
| Profit Before Tax | £2,365 | £2,515 | £2,779 | £3,049 | £3,384 | £14,092 |
| Profit After Tax | £1,916 | £2,038 | £2,251 | £2,469 | £2,741 | £11,414 |
| Change In Property Value | £7,000 | £7,245 | £11,783 | £13,562 | £14,375 | £53,966 |
| Net Return | £8,916 | £9,283 | £14,034 | £16,031 | £17,116 | £65,380 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change