Flat
S21
2 beds
1 bath
Station Road, Eckington, Sheffield S21
Initial Investment
£58,600First YearProfit From Rental Income
£7,342
↗ 13%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
53%
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 | £9,192 | £9,376 | £9,610 | £9,850 | £10,097 | £48,125 |
| Total Expenses | £7,680 | £7,745 | £7,811 | £7,879 | £7,946 | £39,061 |
| Profit Before Tax | £1,512 | £1,631 | £1,799 | £1,972 | £2,151 | £9,065 |
| Profit After Tax | £1,225 | £1,321 | £1,457 | £1,597 | £1,742 | £7,342 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £3,625 | £3,769 | £6,451 | £8,089 | £9,240 | £31,175 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change