Flat
S11
4 beds
1 bath
Ecclesall Road, Sheffield S11
Initial Investment
£125,550First YearProfit From Rental Income
£24,651
↗ 20%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
59%
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 | £19,200 | £19,584 | £20,074 | £20,575 | £21,090 | £100,523 |
| Total Expenses | £13,839 | £13,923 | £14,015 | £14,109 | £14,203 | £70,089 |
| Profit Before Tax | £5,361 | £5,661 | £6,059 | £6,466 | £6,887 | £30,434 |
| Profit After Tax | £4,343 | £4,585 | £4,907 | £5,238 | £5,578 | £24,651 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £9,343 | £9,685 | £15,311 | £18,763 | £21,200 | £74,302 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change