Terraced S11 4 beds 1 bath

Neill Road, Sheffield S11

Yorkshire and The Humber, England · S11

Initial Investment

First Year

£114,850First Year

Profit From Rental Income

After 5 Years

£29,629

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£45,679

↗ 20%After 5 Years

Return On Investment

66%

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	£18,000	£18,360	£18,819	£19,289	£19,772	£94,240
Total Expenses	£11,425	£11,473	£11,529	£11,587	£11,646	£57,661
Profit Before Tax	£6,575	£6,887	£7,290	£7,702	£8,125	£36,579
Profit After Tax	£5,326	£5,579	£5,905	£6,239	£6,582	£29,629
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£14,372	£45,679
Net Return	£9,926	£10,271	£15,476	£18,682	£20,953	£75,308
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	9%	9%	13%	16%	18%	66%

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