Flat
S2
3 beds
1 bath
Priestley Street, Sheffield, South Yorkshire S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£13,772
↗ 26%After 5 Years
Change In Property Value
£45,871
↗ 27%After 5 Years
Return On Investment
115%
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 | £13,020 | £13,215 | £13,546 | £13,884 | £14,301 | £67,966 |
| Total Expenses | £10,047 | £10,112 | £10,188 | £10,266 | £10,350 | £50,964 |
| Profit Before Tax | £2,973 | £3,103 | £3,357 | £3,618 | £3,951 | £17,003 |
| Profit After Tax | £2,408 | £2,513 | £2,719 | £2,931 | £3,200 | £13,772 |
| Change In Property Value | £5,950 | £6,158 | £10,016 | £11,527 | £12,219 | £45,871 |
| Net Return | £8,358 | £8,672 | £12,735 | £14,458 | £15,419 | £59,643 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change