Flat
S20
2 beds
1 bath
Harwood Gardens, Sheffield S20
Initial Investment
£96,125First YearProfit From Rental Income
£21,123
↗ 22%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
62%
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 | £15,960 | £16,279 | £16,686 | £17,103 | £17,531 | £83,560 |
| Total Expenses | £11,333 | £11,411 | £11,494 | £11,580 | £11,665 | £57,482 |
| Profit Before Tax | £4,627 | £4,869 | £5,192 | £5,524 | £5,866 | £26,077 |
| Profit After Tax | £3,748 | £3,944 | £4,206 | £4,474 | £4,751 | £21,123 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £7,648 | £7,922 | £12,321 | £15,024 | £16,936 | £59,850 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change