Flat
S14
3 beds
1 bath
Bankwood Close, Sheffield S14
Initial Investment
£60,040First YearProfit From Rental Income
£-34,843
↘ -58%After 5 Years
Change In Property Value
£24,428
↗ 20%After 5 Years
Return On Investment
-17%
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 | £6,880 | £6,926 | £6,969 | £7,013 | £7,056 | £34,843 |
| Profit Before Tax | £-6,880 | £-6,926 | £-6,969 | £-7,013 | £-7,056 | £-34,843 |
| Profit After Tax | £-6,880 | £-6,926 | £-6,969 | £-7,013 | £-7,056 | £-34,843 |
| Change In Property Value | £2,460 | £2,509 | £5,119 | £6,654 | £7,686 | £24,428 |
| Net Return | £-4,420 | £-4,417 | £-1,850 | £-358 | £630 | £-10,415 |
| Return From Rental Income (%) | -11% | -12% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change