Terraced S8 3 beds 1 bath

Woodseats Road, Sheffield S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£12,921

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£53,966

↗ 27%After 5 Years

Return On Investment

110%

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	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£9,675	£9,705	£9,747	£9,790	£9,840	£48,757
Profit Before Tax	£2,721	£2,877	£3,150	£3,429	£3,775	£15,952
Profit After Tax	£2,204	£2,331	£2,551	£2,777	£3,058	£12,921
Change In Property Value	£7,000	£7,245	£11,783	£13,562	£14,375	£53,966
Net Return	£9,204	£9,576	£14,335	£16,339	£17,433	£66,887
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

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