Semi Detached S8 3 beds 1 bath

Thorpe House Rise, Sheffield, South Yorkshire S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£14,120

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£64,759

↗ 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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£11,462	£11,495	£11,542	£11,591	£11,648	£57,738
Profit Before Tax	£2,938	£3,121	£3,439	£3,765	£4,169	£17,432
Profit After Tax	£2,380	£2,528	£2,786	£3,050	£3,377	£14,120
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£10,780	£11,222	£16,926	£19,324	£20,627	£78,879
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	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