Flat
S8
3 beds
1 bath
Chesterfield Road, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£22,937
↗ 31%After 5 Years
Change In Property Value
£64,759
↗ 27%After 5 Years
Return On Investment
120%
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 | £18,384 | £18,660 | £19,126 | £19,604 | £20,193 | £95,967 |
| Total Expenses | £13,360 | £13,434 | £13,524 | £13,615 | £13,717 | £67,650 |
| Profit Before Tax | £5,024 | £5,226 | £5,603 | £5,989 | £6,476 | £28,317 |
| Profit After Tax | £4,069 | £4,233 | £4,538 | £4,851 | £5,245 | £22,937 |
| Change In Property Value | £8,400 | £8,694 | £14,140 | £16,274 | £17,250 | £64,759 |
| Net Return | £12,469 | £12,927 | £18,678 | £21,125 | £22,496 | £87,695 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 17% | 18% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change