Semi Detached
S9
2 beds
1 bath
Bowden Wood Place, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£9,686
↗ 19%After 5 Years
Change In Property Value
£44,522
↗ 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 | £10,068 | £10,219 | £10,474 | £10,736 | £11,058 | £52,556 |
| Total Expenses | £8,053 | £8,080 | £8,116 | £8,153 | £8,196 | £40,598 |
| Profit Before Tax | £2,015 | £2,139 | £2,358 | £2,583 | £2,862 | £11,958 |
| Profit After Tax | £1,632 | £1,733 | £1,910 | £2,092 | £2,319 | £9,686 |
| Change In Property Value | £5,775 | £5,977 | £9,721 | £11,188 | £11,860 | £44,522 |
| Net Return | £7,407 | £7,710 | £11,632 | £13,281 | £14,178 | £54,208 |
| 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