Flat
S35
3 beds
1 bath
Potters Gate, High Green, Sheffield S35
Initial Investment
£78,100First YearProfit From Rental Income
£7,052
↗ 9%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
50%
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 | £10,800 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £9,428 | £9,496 | £9,566 | £9,638 | £9,710 | £47,838 |
| Profit Before Tax | £1,372 | £1,520 | £1,725 | £1,935 | £2,153 | £8,706 |
| Profit After Tax | £1,111 | £1,232 | £1,397 | £1,568 | £1,744 | £7,052 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £4,311 | £4,496 | £8,056 | £10,224 | £11,742 | £38,829 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change