Flat
S11
4 beds
1 bath
Ashford Road, Sharrow Vale, Sheffield S11
Initial Investment
£109,500First YearProfit From Rental Income
£20,495
↗ 19%After 5 Years
Change In Property Value
£43,693
↗ 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 | £16,848 | £17,185 | £17,615 | £18,055 | £18,506 | £88,209 |
| Total Expenses | £12,413 | £12,493 | £12,579 | £12,667 | £12,755 | £62,907 |
| Profit Before Tax | £4,435 | £4,692 | £5,036 | £5,388 | £5,752 | £25,302 |
| Profit After Tax | £3,592 | £3,800 | £4,079 | £4,364 | £4,659 | £20,495 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £7,992 | £8,288 | £13,234 | £16,267 | £18,406 | £64,187 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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