Flat
S12
3 beds
1 bath
Peakdale Crescent, Frecheville, Sheffield S12
Initial Investment
£132,350First YearProfit From Rental Income
£10,541
↗ 8%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
47%
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 | £15,924 | £16,242 | £16,649 | £17,065 | £17,491 | £83,371 |
| Total Expenses | £13,908 | £13,986 | £14,069 | £14,155 | £14,240 | £70,358 |
| Profit Before Tax | £2,016 | £2,257 | £2,579 | £2,910 | £3,251 | £13,013 |
| Profit After Tax | £1,633 | £1,828 | £2,089 | £2,357 | £2,634 | £10,541 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £6,833 | £7,132 | £12,909 | £16,423 | £18,880 | £62,178 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change