Flat
S5
3 beds
1 bath
Cannon Hall Road, Fir Vale, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£2,034
↗ 5%After 5 Years
Change In Property Value
£39,125
↗ 27%After 5 Years
Return On Investment
92%
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 | £8,880 | £9,013 | £9,239 | £9,469 | £9,754 | £46,355 |
| Total Expenses | £8,641 | £8,700 | £8,766 | £8,833 | £8,904 | £43,843 |
| Profit Before Tax | £239 | £313 | £473 | £637 | £850 | £2,512 |
| Profit After Tax | £194 | £254 | £383 | £516 | £688 | £2,034 |
| Change In Property Value | £5,075 | £5,253 | £8,543 | £9,832 | £10,422 | £39,125 |
| Net Return | £5,269 | £5,506 | £8,926 | £10,348 | £11,111 | £41,160 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 12% | 12% | 20% | 23% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change