Terraced S8 3 beds 1 bath

Lingfoot Crescent, Sheffield S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,941

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£43,172

↗ 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	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£7,840	£7,867	£7,903	£7,939	£7,982	£39,531
Profit Before Tax	£2,084	£2,206	£2,422	£2,643	£2,918	£12,273
Profit After Tax	£1,688	£1,787	£1,962	£2,141	£2,364	£9,941
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£7,288	£7,583	£11,389	£12,990	£13,864	£53,114
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	27%	28%	108%

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