Flat
S11
2 beds
1 bath
Neill Road, Sheffield S11
Initial Investment
£93,450First YearProfit From Rental Income
£16,567
↗ 18%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
58%
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 | £14,556 | £14,847 | £15,218 | £15,599 | £15,989 | £76,209 |
| Total Expenses | £10,994 | £11,069 | £11,149 | £11,231 | £11,313 | £55,755 |
| Profit Before Tax | £3,562 | £3,778 | £4,069 | £4,368 | £4,676 | £20,453 |
| Profit After Tax | £2,885 | £3,060 | £3,296 | £3,538 | £3,788 | £16,567 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £6,685 | £6,936 | £11,203 | £13,817 | £15,660 | £54,302 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change