Semi Detached
S5
3 beds
1 bath
Jepson Road, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£12,153
↗ 20%After 5 Years
Change In Property Value
£53,952
↗ 27%After 5 Years
Return On Investment
108%
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 | £12,192 | £12,375 | £12,684 | £13,001 | £13,391 | £63,644 |
| Total Expenses | £9,652 | £9,682 | £9,724 | £9,766 | £9,816 | £48,640 |
| Profit Before Tax | £2,540 | £2,693 | £2,961 | £3,235 | £3,575 | £15,004 |
| Profit After Tax | £2,057 | £2,181 | £2,398 | £2,620 | £2,896 | £12,153 |
| Change In Property Value | £6,998 | £7,243 | £11,781 | £13,558 | £14,372 | £53,952 |
| Net Return | £9,055 | £9,424 | £14,179 | £16,179 | £17,268 | £66,105 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change