Flat
S21
3 beds
1 bath
Bridge Street, Killamarsh, Sheffield, Derbyshire S21
Initial Investment
£75,600First YearProfit From Rental Income
£11,932
↗ 16%After 5 Years
Change In Property Value
£30,783
↗ 20%After 5 Years
Return On Investment
57%
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 | £11,868 | £12,105 | £12,408 | £12,718 | £13,036 | £62,136 |
| Total Expenses | £9,336 | £9,406 | £9,479 | £9,554 | £9,629 | £47,405 |
| Profit Before Tax | £2,532 | £2,699 | £2,929 | £3,164 | £3,407 | £14,731 |
| Profit After Tax | £2,051 | £2,186 | £2,372 | £2,563 | £2,760 | £11,932 |
| Change In Property Value | £3,100 | £3,162 | £6,450 | £8,386 | £9,685 | £30,783 |
| Net Return | £5,151 | £5,348 | £8,823 | £10,948 | £12,445 | £42,715 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change