Flat
S26
2 beds
1 bath
Collingham Road, Swallownest, Sheffield S26
Initial Investment
£78,100First YearProfit From Rental Income
£12,594
↗ 16%After 5 Years
Change In Property Value
£31,777
↗ 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 | £12,252 | £12,497 | £12,809 | £13,130 | £13,458 | £64,146 |
| Total Expenses | £9,573 | £9,644 | £9,718 | £9,794 | £9,869 | £48,598 |
| Profit Before Tax | £2,679 | £2,853 | £3,092 | £3,336 | £3,589 | £15,548 |
| Profit After Tax | £2,170 | £2,311 | £2,504 | £2,702 | £2,907 | £12,594 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £5,370 | £5,575 | £9,163 | £11,358 | £12,905 | £44,371 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change