Flat
S13
3 beds
1 bath
Furnace Lane, Woodhouse, Sheffield S13
Initial Investment
£73,100First YearProfit From Rental Income
£11,270
↗ 15%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
56%
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 | £11,484 | £11,714 | £12,007 | £12,307 | £12,614 | £60,125 |
| Total Expenses | £9,100 | £9,169 | £9,241 | £9,315 | £9,388 | £46,212 |
| Profit Before Tax | £2,384 | £2,545 | £2,766 | £2,992 | £3,226 | £13,913 |
| Profit After Tax | £1,931 | £2,062 | £2,240 | £2,423 | £2,613 | £11,270 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £4,931 | £5,122 | £8,483 | £10,539 | £11,986 | £41,060 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change