Flat
S2
2 beds
1 bath
Fairfax Drive, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,863
↗ 7%After 5 Years
Change In Property Value
£45,871
↗ 27%After 5 Years
Return On Investment
96%
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 | £10,416 | £10,572 | £10,837 | £11,107 | £11,441 | £54,373 |
| Total Expenses | £9,786 | £9,848 | £9,917 | £9,988 | £10,064 | £49,604 |
| Profit Before Tax | £630 | £724 | £919 | £1,119 | £1,376 | £4,769 |
| Profit After Tax | £510 | £587 | £745 | £906 | £1,115 | £3,863 |
| Change In Property Value | £5,950 | £6,158 | £10,016 | £11,527 | £12,219 | £45,871 |
| Net Return | £6,460 | £6,745 | £10,760 | £12,434 | £13,334 | £49,733 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change