Terraced S8 3 beds 1 bath

Millmount Road, Sheffield, South Yorkshire S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£15,179

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£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

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