Semi Detached S9 2 beds 1 bath

Larch Hill, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,302

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,172

↗ 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	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£7,824	£7,850	£7,885	£7,922	£7,963	£39,444
Profit Before Tax	£1,932	£2,053	£2,265	£2,482	£2,752	£11,484
Profit After Tax	£1,565	£1,663	£1,834	£2,010	£2,229	£9,302
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£7,165	£7,459	£11,261	£12,860	£13,730	£52,475
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