Flat
S14
3 beds
1 bath
Bankwood Close, Sheffield S14
Initial Investment
£60,040First YearProfit From Rental Income
£-30,237
↘ -50%After 5 Years
Change In Property Value
£33,940
↗ 28%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,958 | £6,008 | £6,049 | £6,090 | £6,133 | £30,237 |
| Profit Before Tax | £-5,958 | £-6,008 | £-6,049 | £-6,090 | £-6,133 | £-30,237 |
| Profit After Tax | £-5,958 | £-6,008 | £-6,049 | £-6,090 | £-6,133 | £-30,237 |
| Change In Property Value | £3,690 | £6,335 | £7,981 | £8,460 | £7,473 | £33,940 |
| Net Return | £-2,268 | £327 | £1,933 | £2,370 | £1,340 | £3,703 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 2% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change