Terraced S9 2 beds 1 bath

Standon Crescent, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£9,338

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£39,125

↗ 27%After 5 Years

Return On Investment

109%

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	£9,132	£9,269	£9,501	£9,738	£10,030	£47,670
Total Expenses	£7,166	£7,191	£7,225	£7,260	£7,300	£36,142
Profit Before Tax	£1,966	£2,078	£2,276	£2,478	£2,731	£11,528
Profit After Tax	£1,592	£1,683	£1,843	£2,007	£2,212	£9,338
Change In Property Value	£5,075	£5,253	£8,543	£9,832	£10,422	£39,125
Net Return	£6,667	£6,936	£10,386	£11,840	£12,634	£48,463
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	28%	109%

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