Flat
S20
2 beds
1 bath
Meadowcroft Glade, Sheffield S20
Initial Investment
£70,600First YearProfit From Rental Income
£10,607
↗ 15%After 5 Years
Change In Property Value
£28,797
↗ 20%After 5 Years
Return On Investment
56%
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 | £11,100 | £11,322 | £11,605 | £11,895 | £12,193 | £58,115 |
| Total Expenses | £8,863 | £8,931 | £9,002 | £9,075 | £9,148 | £45,019 |
| Profit Before Tax | £2,237 | £2,391 | £2,603 | £2,820 | £3,045 | £13,096 |
| Profit After Tax | £1,812 | £1,937 | £2,108 | £2,284 | £2,466 | £10,607 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £4,712 | £4,895 | £8,143 | £10,129 | £11,527 | £39,405 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change