Flat
S20
3 beds
1 bath
Royston Close, Sheffield S20
Initial Investment
£112,175First YearProfit From Rental Income
£7,966
↗ 7%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
47%
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 | £13,776 | £14,052 | £14,403 | £14,763 | £15,132 | £72,125 |
| Total Expenses | £12,304 | £12,378 | £12,456 | £12,536 | £12,616 | £62,290 |
| Profit Before Tax | £1,472 | £1,673 | £1,947 | £2,227 | £2,516 | £9,835 |
| Profit After Tax | £1,192 | £1,356 | £1,577 | £1,804 | £2,038 | £7,966 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £5,692 | £5,946 | £10,940 | £13,976 | £16,098 | £52,652 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change