Flat
S26
3 beds
1 bath
Duckham Drive, Sheffield S26
Initial Investment
£120,200First YearProfit From Rental Income
£9,083
↗ 8%After 5 Years
Change In Property Value
£47,665
↗ 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 | £14,700 | £14,994 | £15,369 | £15,753 | £16,147 | £76,963 |
| Total Expenses | £12,992 | £13,067 | £13,148 | £13,230 | £13,312 | £65,750 |
| Profit Before Tax | £1,708 | £1,927 | £2,221 | £2,523 | £2,835 | £11,213 |
| Profit After Tax | £1,383 | £1,561 | £1,799 | £2,044 | £2,296 | £9,083 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,183 | £6,457 | £11,787 | £15,028 | £17,293 | £56,748 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change