Terraced
S2
5 beds
2 baths
Edmund Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£61,393
↗ 88%After 5 Years
Change In Property Value
£62,060
↗ 27%After 5 Years
Return On Investment
176%
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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £12,265 | £12,316 | £12,394 | £12,474 | £12,569 | £62,018 |
| Profit Before Tax | £14,135 | £14,480 | £15,072 | £15,679 | £16,428 | £75,793 |
| Profit After Tax | £11,449 | £11,729 | £12,208 | £12,700 | £13,307 | £61,393 |
| Change In Property Value | £8,050 | £8,332 | £13,551 | £15,596 | £16,532 | £62,060 |
| Net Return | £19,499 | £20,060 | £25,759 | £28,296 | £29,839 | £123,453 |
| Return From Rental Income (%) | 16% | 17% | 17% | 18% | 19% | 88% |
| Total Net Return (%) | 28% | 29% | 37% | 40% | 43% | 176% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change