Terraced
S9
2 beds
1 bath
Eleanor Street, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,767
↗ 21%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £7,397 | £7,423 | £7,457 | £7,493 | £7,534 | £37,303 |
| Profit Before Tax | £2,059 | £2,175 | £2,381 | £2,591 | £2,852 | £12,058 |
| Profit After Tax | £1,668 | £1,762 | £1,928 | £2,099 | £2,311 | £9,767 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £6,918 | £7,196 | £10,766 | £12,270 | £13,092 | £50,241 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change