Terraced
S8
3 beds
1 bath
Linburn Road, Woodseats, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,179
↗ 22%After 5 Years
Change In Property Value
£62,060
↗ 27%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £11,051 | £11,084 | £11,131 | £11,179 | £11,235 | £55,679 |
| Profit Before Tax | £3,205 | £3,386 | £3,701 | £4,024 | £4,423 | £18,739 |
| Profit After Tax | £2,596 | £2,743 | £2,998 | £3,259 | £3,583 | £15,179 |
| Change In Property Value | £8,050 | £8,332 | £13,551 | £15,596 | £16,532 | £62,060 |
| Net Return | £10,646 | £11,074 | £16,549 | £18,855 | £20,115 | £77,239 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change