Detached S5 3 beds 1 bath

Vickers Road, Sheffield S5

Yorkshire and The Humber, England · S5

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£5,918

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£22,935

↗ 27%After 5 Years

Return On Investment

109%

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	£5,700	£5,785	£5,930	£6,078	£6,261	£29,755
Total Expenses	£4,442	£4,462	£4,488	£4,513	£4,542	£22,448
Profit Before Tax	£1,258	£1,323	£1,443	£1,565	£1,718	£7,307
Profit After Tax	£1,019	£1,072	£1,168	£1,268	£1,392	£5,918
Change In Property Value	£2,975	£3,079	£5,008	£5,764	£6,110	£22,935
Net Return	£3,994	£4,151	£6,176	£7,031	£7,501	£28,854
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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