Flat
S21
2 beds
1 bath
Hawksway, Eckington, Sheffield, Derbyshire S21
Initial Investment
£83,100First YearProfit From Rental Income
£3,980
↗ 5%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
45%
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 | £10,416 | £10,624 | £10,890 | £11,162 | £11,441 | £54,534 |
| Total Expenses | £9,786 | £9,853 | £9,923 | £9,994 | £10,064 | £49,620 |
| Profit Before Tax | £630 | £771 | £967 | £1,168 | £1,377 | £4,913 |
| Profit After Tax | £510 | £625 | £783 | £946 | £1,115 | £3,980 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £3,910 | £4,093 | £7,858 | £10,144 | £11,738 | £37,742 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change