Flat
S5
2 beds
1 bath
Norwood Avenue, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£3,140
↗ 6%After 5 Years
Change In Property Value
£43,172
↗ 27%After 5 Years
Return On Investment
95%
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 | £9,804 | £9,951 | £10,200 | £10,455 | £10,768 | £51,178 |
| Total Expenses | £9,328 | £9,389 | £9,457 | £9,526 | £9,600 | £47,301 |
| Profit Before Tax | £476 | £562 | £743 | £929 | £1,168 | £3,877 |
| Profit After Tax | £385 | £455 | £602 | £752 | £946 | £3,140 |
| Change In Property Value | £5,600 | £5,796 | £9,427 | £10,849 | £11,500 | £43,172 |
| Net Return | £5,985 | £6,251 | £10,029 | £11,601 | £12,447 | £46,313 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 25% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change