Flat
S7
5 beds
2 baths
Machon Bank, Sheffield S7
Yorkshire and The Humber, England · S7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,541
↗ 15%After 5 Years
Change In Property Value
£94,440
↗ 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 | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £18,021 | £18,099 | £18,196 | £18,296 | £18,407 | £91,018 |
| Profit Before Tax | £3,327 | £3,569 | £4,014 | £4,470 | £5,042 | £20,421 |
| Profit After Tax | £2,695 | £2,891 | £3,251 | £3,620 | £4,084 | £16,541 |
| Change In Property Value | £12,250 | £12,679 | £20,621 | £23,733 | £25,157 | £94,440 |
| Net Return | £14,945 | £15,570 | £23,872 | £27,353 | £29,241 | £110,981 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 13% | 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