Semi Detached
S8
3 beds
1 bath
Meadow View Road, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£17,502
↗ 19%After 5 Years
Change In Property Value
£78,250
↗ 27%After 5 Years
Return On Investment
106%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £13,746 | £13,783 | £13,838 | £13,894 | £13,961 | £69,223 |
| Profit Before Tax | £3,654 | £3,878 | £4,264 | £4,661 | £5,151 | £21,608 |
| Profit After Tax | £2,960 | £3,141 | £3,454 | £3,775 | £4,172 | £17,502 |
| Change In Property Value | £10,150 | £10,505 | £17,086 | £19,664 | £20,844 | £78,250 |
| Net Return | £13,110 | £13,646 | £20,540 | £23,440 | £25,017 | £95,752 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change