Flat
S3
2 beds
2 baths
Casters Mews, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£37,319
↗ 34%After 5 Years
Change In Property Value
£94,440
↗ 27%After 5 Years
Return On Investment
119%
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 | £26,808 | £27,210 | £27,890 | £28,588 | £29,445 | £139,941 |
| Total Expenses | £18,567 | £18,653 | £18,764 | £18,878 | £19,006 | £93,869 |
| Profit Before Tax | £8,241 | £8,557 | £9,126 | £9,710 | £10,439 | £46,073 |
| Profit After Tax | £6,675 | £6,931 | £7,392 | £7,865 | £8,456 | £37,319 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £18,925 | £19,610 | £28,013 | £31,598 | £33,613 | £131,759 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 17% | 18% | 25% | 28% | 30% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change