Flat
S26
2 beds
1 bath
Worksop Road, Aston, Sheffield, South Yorkshire S26
Initial Investment
£98,800First YearProfit From Rental Income
£33,190
↗ 34%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
74%
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 | £19,872 | £20,269 | £20,776 | £21,296 | £21,828 | £104,041 |
| Total Expenses | £12,409 | £12,506 | £12,610 | £12,717 | £12,823 | £63,065 |
| Profit Before Tax | £7,463 | £7,763 | £8,166 | £8,579 | £9,005 | £40,976 |
| Profit After Tax | £6,045 | £6,288 | £6,614 | £6,949 | £7,294 | £33,190 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £10,045 | £10,368 | £14,938 | £17,769 | £19,791 | £72,911 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change