Terraced
S6
3 beds
2 baths
Overton Road, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£14,474
↗ 24%After 5 Years
Change In Property Value
£53,966
↗ 27%After 5 Years
Return On Investment
112%
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 | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £9,715 | £9,746 | £9,789 | £9,834 | £9,885 | £48,970 |
| Profit Before Tax | £3,089 | £3,250 | £3,532 | £3,820 | £4,178 | £17,869 |
| Profit After Tax | £2,502 | £2,632 | £2,861 | £3,095 | £3,384 | £14,474 |
| Change In Property Value | £7,000 | £7,245 | £11,783 | £13,562 | £14,375 | £53,966 |
| Net Return | £9,502 | £9,877 | £14,644 | £16,656 | £17,760 | £68,439 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change