Flat
S12
2 beds
1 bath
Seagrave Road, Sheffield, South Yorkshire S12
Initial Investment
£93,450First YearProfit From Rental Income
£20,323
↗ 22%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
62%
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 | £15,540 | £15,851 | £16,247 | £16,653 | £17,070 | £81,361 |
| Total Expenses | £11,092 | £11,169 | £11,252 | £11,336 | £11,421 | £56,271 |
| Profit Before Tax | £4,448 | £4,681 | £4,995 | £5,317 | £5,649 | £25,090 |
| Profit After Tax | £3,603 | £3,792 | £4,046 | £4,307 | £4,576 | £20,323 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £7,403 | £7,668 | £11,953 | £14,586 | £16,448 | £58,058 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change