Semi Detached S5 3 beds 1 bath

Masters Road, Sheffield S5

Yorkshire and The Humber, England · S5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£7,904

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 27%After 5 Years

Return On Investment

106%

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	£8,544	£8,672	£8,889	£9,111	£9,385	£44,601
Total Expenses	£6,909	£6,933	£6,966	£6,999	£7,037	£34,843
Profit Before Tax	£1,635	£1,739	£1,923	£2,112	£2,348	£9,757
Profit After Tax	£1,324	£1,409	£1,558	£1,711	£1,902	£7,904
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£6,224	£6,480	£9,806	£11,204	£11,964	£45,679
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	106%

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