Flat
S35
2 beds
1 bath
Halifax Road, Sheffield S35
Initial Investment
£152,750First YearProfit From Rental Income
£35,491
↗ 23%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
61%
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 | £23,724 | £24,198 | £24,803 | £25,424 | £26,059 | £124,209 |
| Total Expenses | £15,878 | £15,972 | £16,075 | £16,181 | £16,287 | £80,393 |
| Profit Before Tax | £7,846 | £8,227 | £8,728 | £9,243 | £9,772 | £43,816 |
| Profit After Tax | £6,355 | £6,664 | £7,070 | £7,487 | £7,915 | £35,491 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £12,155 | £12,580 | £19,139 | £23,176 | £26,036 | £93,086 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 15% | 17% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change