Terraced
S9
2 beds
1 bath
Willow Drive, Sheffield, South Yorkshire S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£6,605
↗ 19%After 5 Years
Change In Property Value
£29,681
↗ 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 | £6,936 | £7,040 | £7,216 | £7,396 | £7,618 | £36,207 |
| Total Expenses | £5,558 | £5,580 | £5,608 | £5,637 | £5,670 | £28,053 |
| Profit Before Tax | £1,378 | £1,460 | £1,608 | £1,759 | £1,948 | £8,154 |
| Profit After Tax | £1,116 | £1,183 | £1,302 | £1,425 | £1,578 | £6,605 |
| Change In Property Value | £3,850 | £3,985 | £6,481 | £7,459 | £7,906 | £29,681 |
| Net Return | £4,966 | £5,168 | £7,783 | £8,884 | £9,485 | £36,286 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change