Semi Detached S5 2 beds 1 bath

Dryden Road, Southey Green, Sheffield S5

Yorkshire and The Humber, England · S5

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£5,015

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,983

↗ 27%After 5 Years

Return On Investment

103%

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	£6,096	£6,187	£6,342	£6,501	£6,696	£31,822
Total Expenses	£5,077	£5,098	£5,124	£5,151	£5,181	£25,631
Profit Before Tax	£1,019	£1,090	£1,218	£1,350	£1,515	£6,191
Profit After Tax	£825	£883	£987	£1,093	£1,227	£5,015
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£4,325	£4,505	£6,878	£7,874	£8,415	£31,998
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	14%	15%	22%	25%	27%	103%

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