Flat
S5
2 beds
1 bath
Shiregreen Lane, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£1,312
↗ 3%After 5 Years
Change In Property Value
£36,427
↗ 27%After 5 Years
Return On Investment
91%
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 | £8,268 | £8,392 | £8,602 | £8,817 | £9,081 | £43,160 |
| Total Expenses | £8,183 | £8,241 | £8,305 | £8,371 | £8,440 | £41,540 |
| Profit Before Tax | £85 | £151 | £297 | £446 | £642 | £1,620 |
| Profit After Tax | £69 | £122 | £240 | £361 | £520 | £1,312 |
| Change In Property Value | £4,725 | £4,890 | £7,954 | £9,154 | £9,703 | £36,427 |
| Net Return | £4,794 | £5,012 | £8,194 | £9,516 | £10,223 | £37,739 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change