Flat
S2
3 beds
2 baths
Kenninghall View, Sheffield S2
Yorkshire and The Humber, England · S2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,680
↗ 7%After 5 Years
Change In Property Value
£45,871
↗ 27%After 5 Years
Return On Investment
95%
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 | £10,368 | £10,524 | £10,787 | £11,056 | £11,388 | £54,122 |
| Total Expenses | £9,782 | £9,843 | £9,912 | £9,983 | £10,059 | £49,579 |
| Profit Before Tax | £586 | £680 | £874 | £1,073 | £1,329 | £4,543 |
| Profit After Tax | £475 | £551 | £708 | £869 | £1,076 | £3,680 |
| Change In Property Value | £5,950 | £6,158 | £10,016 | £11,527 | £12,219 | £45,871 |
| Net Return | £6,425 | £6,709 | £10,724 | £12,397 | £13,296 | £49,551 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 12% | 13% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change