Flat
S2
2 beds
2 baths
Bramall Lane, Sheffield, South Yorkshire S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£-534
↘ -2%After 5 Years
Change In Property Value
£23,059
↗ 29%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,884 | £4,957 | £5,032 | £5,157 | £5,286 | £25,317 |
| Total Expenses | £5,062 | £5,120 | £5,168 | £5,223 | £5,278 | £25,851 |
| Profit Before Tax | £-178 | £-162 | £-137 | £-65 | £8 | £-534 |
| Profit After Tax | £-178 | £-162 | £-137 | £-65 | £8 | £-534 |
| Change In Property Value | £2,800 | £4,554 | £5,241 | £5,556 | £4,908 | £23,059 |
| Net Return | £2,622 | £4,392 | £5,105 | £5,491 | £4,916 | £22,524 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 10% | 18% | 20% | 22% | 20% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change