Terraced S11 4 beds 2 baths

Ecclesall Road, Ecclesall S11

Yorkshire and The Humber, England · S11

Initial Investment

First Year

£109,500First Year

Profit From Rental Income

After 5 Years

£54,136

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£43,693

↗ 20%After 5 Years

Return On Investment

89%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,000	£24,480	£25,092	£25,719	£26,362	£125,654
Total Expenses	£11,629	£11,688	£11,760	£11,834	£11,909	£58,819
Profit Before Tax	£12,372	£12,792	£13,332	£13,886	£14,454	£66,835
Profit After Tax	£10,021	£10,362	£10,799	£11,247	£11,707	£54,136
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£13,747	£43,693
Net Return	£14,421	£14,850	£19,954	£23,150	£25,454	£97,829
Return From Rental Income (%)	9%	9%	10%	10%	11%	49%
Total Net Return (%)	13%	14%	18%	21%	23%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change