Flat
S20
3 beds
1 bath
Elm Road, Beighton, Sheffield S20
Initial Investment
£68,200First YearProfit From Rental Income
£9,945
↗ 15%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
55%
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 | £10,930 | £11,204 | £11,484 | £11,771 | £56,104 |
| Total Expenses | £8,626 | £8,694 | £8,764 | £8,836 | £8,907 | £43,826 |
| Profit Before Tax | £2,090 | £2,237 | £2,440 | £2,648 | £2,864 | £12,278 |
| Profit After Tax | £1,693 | £1,812 | £1,976 | £2,145 | £2,320 | £9,945 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £4,493 | £4,668 | £7,802 | £9,719 | £11,068 | £37,750 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change