Flat
S21
3 beds
1 bath
Nethermoor Lane, Sheffield S21
Initial Investment
£93,450First YearProfit From Rental Income
£5,438
↗ 6%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
46%
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 | £11,640 | £11,873 | £12,170 | £12,474 | £12,786 | £60,942 |
| Total Expenses | £10,702 | £10,772 | £10,844 | £10,918 | £10,992 | £54,229 |
| Profit Before Tax | £938 | £1,101 | £1,325 | £1,555 | £1,793 | £6,713 |
| Profit After Tax | £760 | £892 | £1,074 | £1,260 | £1,453 | £5,438 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £4,560 | £4,768 | £8,981 | £11,539 | £13,325 | £43,172 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change