Terraced
S11
3 beds
1 bath
Trap Lane, Sheffield S11
Yorkshire and The Humber, England · S11
View property listing
Initial Investment
£187,499First YearProfit From Rental Income
£-70,058
↘ -37%After 5 Years
Change In Property Value
£67,525
↗ 20%After 5 Years
Return On Investment
-1%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £13,990 | £14,001 | £14,012 | £14,023 | £14,033 | £70,058 |
| Profit Before Tax | £-13,990 | £-14,001 | £-14,012 | £-14,023 | £-14,033 | £-70,058 |
| Profit After Tax | £-13,990 | £-14,001 | £-14,012 | £-14,023 | £-14,033 | £-70,058 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £21,245 | £67,525 |
| Net Return | £-7,190 | £-7,065 | £138 | £4,372 | £7,212 | £-2,533 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change