Flat
S2
2 beds
1 bath
Boundary Road, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£9,825
↗ 23%After 5 Years
Change In Property Value
£37,776
↗ 27%After 5 Years
Return On Investment
111%
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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £8,626 | £8,688 | £8,758 | £8,830 | £8,907 | £43,810 |
| Profit Before Tax | £2,090 | £2,189 | £2,390 | £2,597 | £2,863 | £12,129 |
| Profit After Tax | £1,693 | £1,773 | £1,936 | £2,104 | £2,319 | £9,825 |
| Change In Property Value | £4,900 | £5,072 | £8,248 | £9,493 | £10,063 | £37,776 |
| Net Return | £6,593 | £6,844 | £10,185 | £11,597 | £12,382 | £47,601 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 15% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change