Flat
S36
2 beds
2 baths
Carr Road, Deepcar, Sheffield S36
Initial Investment
£149,350First YearProfit From Rental Income
£12,340
↗ 8%After 5 Years
Change In Property Value
£56,602
↗ 20%After 5 Years
Return On Investment
46%
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 | £17,448 | £17,797 | £18,242 | £18,698 | £19,165 | £91,350 |
| Total Expenses | £15,052 | £15,133 | £15,221 | £15,310 | £15,399 | £76,115 |
| Profit Before Tax | £2,396 | £2,664 | £3,021 | £3,388 | £3,766 | £15,235 |
| Profit After Tax | £1,941 | £2,158 | £2,447 | £2,744 | £3,050 | £12,340 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £7,641 | £7,972 | £14,308 | £18,163 | £20,859 | £68,942 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change