Flat
S36
2 beds
1 bath
Helliwell Lane, Deepcar, Sheffield S36
Initial Investment
£109,500First YearProfit From Rental Income
£24,892
↗ 23%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
63%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £12,529 | £12,611 | £12,699 | £12,790 | £12,881 | £63,510 |
| Profit Before Tax | £5,472 | £5,750 | £6,120 | £6,499 | £6,891 | £30,730 |
| Profit After Tax | £4,432 | £4,657 | £4,957 | £5,264 | £5,581 | £24,892 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £8,832 | £9,145 | £14,112 | £17,167 | £19,328 | £68,584 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change