Flat
S6
5 beds
2 baths
Leader Road, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£18,689
↗ 16%After 5 Years
Change In Property Value
£101,185
↗ 27%After 5 Years
Return On Investment
100%
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 | £22,968 | £23,313 | £23,895 | £24,493 | £25,227 | £119,896 |
| Total Expenses | £19,175 | £19,255 | £19,357 | £19,460 | £19,576 | £96,824 |
| Profit Before Tax | £3,793 | £4,057 | £4,539 | £5,032 | £5,651 | £23,073 |
| Profit After Tax | £3,072 | £3,286 | £3,676 | £4,076 | £4,577 | £18,689 |
| Change In Property Value | £13,125 | £13,584 | £22,094 | £25,428 | £26,954 | £101,185 |
| Net Return | £16,197 | £16,871 | £25,770 | £29,505 | £31,531 | £119,874 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 14% | 14% | 22% | 25% | 26% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change