Flat
S2
2 beds
1 bath
Priestley Street, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£12,456
↗ 25%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
114%
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 | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £9,573 | £9,638 | £9,712 | £9,787 | £9,869 | £48,579 |
| Profit Before Tax | £2,679 | £2,798 | £3,035 | £3,278 | £3,588 | £15,378 |
| Profit After Tax | £2,170 | £2,267 | £2,458 | £2,655 | £2,906 | £12,456 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £7,770 | £8,063 | £11,885 | £13,505 | £14,407 | £55,629 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 29% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change