Flat
S2
2 beds
2 baths
Queens Road, Sheffield, South Yorkshire S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£11,141
↗ 24%After 5 Years
Change In Property Value
£40,474
↗ 27%After 5 Years
Return On Investment
112%
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 | £11,656 | £11,948 | £12,246 | £12,614 | £59,948 |
| Total Expenses | £9,100 | £9,163 | £9,235 | £9,309 | £9,388 | £46,194 |
| Profit Before Tax | £2,384 | £2,493 | £2,713 | £2,938 | £3,226 | £13,754 |
| Profit After Tax | £1,931 | £2,020 | £2,197 | £2,379 | £2,613 | £11,141 |
| Change In Property Value | £5,250 | £5,434 | £8,838 | £10,171 | £10,782 | £40,474 |
| Net Return | £7,181 | £7,453 | £11,035 | £12,551 | £13,394 | £51,615 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change