Flat
S20
2 beds
2 baths
Oxclose Park Gardens, Halfway, Sheffield S20
Initial Investment
£63,400First YearProfit From Rental Income
£-31,363
↘ -49%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
7%
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 | £6,183 | £6,233 | £6,274 | £6,316 | £6,358 | £31,363 |
| Profit Before Tax | £-6,183 | £-6,233 | £-6,274 | £-6,316 | £-6,358 | £-31,363 |
| Profit After Tax | £-6,183 | £-6,233 | £-6,274 | £-6,316 | £-6,358 | £-31,363 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £-2,283 | £462 | £2,162 | £2,626 | £1,540 | £4,508 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 2% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change