Flat
S36
3 beds
2 baths
Webb Avenue, Deepcar, Sheffield S36
Initial Investment
£94,653First YearProfit From Rental Income
£20,694
↗ 22%After 5 Years
Change In Property Value
£38,181
↗ 20%After 5 Years
Return On Investment
62%
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 | £15,732 | £16,047 | £16,448 | £16,859 | £17,280 | £82,366 |
| Total Expenses | £11,201 | £11,278 | £11,361 | £11,446 | £11,531 | £56,817 |
| Profit Before Tax | £4,531 | £4,768 | £5,087 | £5,413 | £5,749 | £25,548 |
| Profit After Tax | £3,670 | £3,862 | £4,120 | £4,384 | £4,657 | £20,694 |
| Change In Property Value | £3,845 | £3,922 | £8,001 | £10,401 | £12,013 | £38,181 |
| Net Return | £7,515 | £7,784 | £12,121 | £14,785 | £16,670 | £58,876 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change