Flat
S36
4 beds
2 baths
Rookery Vale, Deepcar, Sheffield S36
Initial Investment
£223,999First YearProfit From Rental Income
£50,658
↗ 23%After 5 Years
Change In Property Value
£77,455
↗ 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 | £31,908 | £32,546 | £33,360 | £34,194 | £35,049 | £167,056 |
| Total Expenses | £20,664 | £20,774 | £20,898 | £21,025 | £21,154 | £104,515 |
| Profit Before Tax | £11,244 | £11,772 | £12,462 | £13,168 | £13,895 | £62,541 |
| Profit After Tax | £9,108 | £9,536 | £10,094 | £10,666 | £11,255 | £50,658 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £24,370 | £77,455 |
| Net Return | £16,908 | £17,492 | £26,324 | £31,766 | £35,625 | £128,114 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 12% | 14% | 16% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change