Flat
S26
3 beds
1 bath
Osprey Road, Aston, Sheffield S26
Initial Investment
£104,150First YearProfit From Rental Income
£6,896
↗ 7%After 5 Years
Change In Property Value
£41,707
↗ 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 | £12,864 | £13,121 | £13,449 | £13,786 | £14,130 | £67,350 |
| Total Expenses | £11,618 | £11,690 | £11,766 | £11,843 | £11,920 | £58,837 |
| Profit Before Tax | £1,246 | £1,431 | £1,684 | £1,942 | £2,210 | £8,513 |
| Profit After Tax | £1,009 | £1,159 | £1,364 | £1,573 | £1,790 | £6,896 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £5,209 | £5,443 | £10,103 | £12,935 | £14,912 | £48,602 |
| 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