Flat
S11
4 beds
1 bath
Neill Road, Sheffield S11
Initial Investment
£114,850First YearProfit From Rental Income
£23,285
↗ 20%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
60%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £12,925 | £13,007 | £13,096 | £13,187 | £13,278 | £65,494 |
| Profit Before Tax | £5,075 | £5,353 | £5,723 | £6,102 | £6,494 | £28,747 |
| Profit After Tax | £4,111 | £4,336 | £4,636 | £4,943 | £5,260 | £23,285 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £8,711 | £9,028 | £14,207 | £17,386 | £19,632 | £68,964 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change