Terraced S9 3 beds 0 baths

Willow Drive, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£10,919

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£44,522

↗ 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	£10,392	£10,548	£10,812	£11,082	£11,414	£54,248
Total Expenses	£8,086	£8,113	£8,150	£8,188	£8,232	£40,767
Profit Before Tax	£2,306	£2,435	£2,662	£2,894	£3,183	£13,480
Profit After Tax	£1,868	£1,973	£2,156	£2,344	£2,578	£10,919
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£7,643	£7,950	£11,877	£13,533	£14,438	£55,441
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