Flat
S2
2 beds
1 bath
Warley Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£8,555
↗ 21%After 5 Years
Change In Property Value
£35,078
↗ 27%After 5 Years
Return On Investment
109%
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 | £10,109 | £10,362 | £10,621 | £10,940 | £51,993 |
| Total Expenses | £8,154 | £8,215 | £8,283 | £8,353 | £8,427 | £41,431 |
| Profit Before Tax | £1,806 | £1,895 | £2,079 | £2,268 | £2,513 | £10,561 |
| Profit After Tax | £1,463 | £1,535 | £1,684 | £1,837 | £2,035 | £8,555 |
| Change In Property Value | £4,550 | £4,709 | £7,659 | £8,815 | £9,344 | £35,078 |
| Net Return | £6,013 | £6,244 | £9,343 | £10,653 | £11,379 | £43,632 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 28% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change