Terraced
S6
3 beds
1 bath
Ashberry Gardens, Upperthorpe, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£15,287
↗ 24%After 5 Years
Change In Property Value
£56,664
↗ 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 | £13,440 | £13,642 | £13,983 | £14,332 | £14,762 | £70,159 |
| Total Expenses | £10,176 | £10,207 | £10,252 | £10,298 | £10,352 | £51,285 |
| Profit Before Tax | £3,264 | £3,434 | £3,730 | £4,034 | £4,410 | £18,873 |
| Profit After Tax | £2,644 | £2,782 | £3,022 | £3,268 | £3,572 | £15,287 |
| Change In Property Value | £7,350 | £7,607 | £12,373 | £14,240 | £15,094 | £56,664 |
| Net Return | £9,994 | £10,389 | £15,394 | £17,507 | £18,667 | £71,951 |
| 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