Flat
S10
4 beds
2 baths
Kaye Place, Sheffield S10
Initial Investment
£253,949First YearProfit From Rental Income
£56,735
↗ 22%After 5 Years
Change In Property Value
£85,399
↗ 20%After 5 Years
Return On Investment
56%
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 | £35,184 | £35,888 | £36,785 | £37,704 | £38,647 | £184,208 |
| Total Expenses | £22,579 | £22,695 | £22,828 | £22,964 | £23,100 | £114,165 |
| Profit Before Tax | £12,605 | £13,193 | £13,957 | £14,741 | £15,547 | £70,043 |
| Profit After Tax | £10,210 | £10,686 | £11,305 | £11,940 | £12,593 | £56,735 |
| Change In Property Value | £8,600 | £8,772 | £17,895 | £23,263 | £26,869 | £85,399 |
| Net Return | £18,810 | £19,458 | £29,200 | £35,204 | £39,462 | £142,134 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 8% | 11% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change