Flat
S14
2 beds
1 bath
Raeburn Road, Sheffield S14
Initial Investment
£63,400First YearProfit From Rental Income
£8,667
↗ 14%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
54%
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 | £9,960 | £10,159 | £10,413 | £10,674 | £10,940 | £52,146 |
| Total Expenses | £8,154 | £8,220 | £8,288 | £8,358 | £8,427 | £41,447 |
| Profit Before Tax | £1,806 | £1,940 | £2,125 | £2,316 | £2,513 | £10,700 |
| Profit After Tax | £1,463 | £1,571 | £1,721 | £1,876 | £2,036 | £8,667 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £4,063 | £4,223 | £7,131 | £8,909 | £10,159 | £34,485 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change