Flat
S8
3 beds
1 bath
Cartmell Road, Woodseats, Sheffield S8
Yorkshire and The Humber, England · S8
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£14,430
↗ 27%After 5 Years
Change In Property Value
£47,220
↗ 27%After 5 Years
Return On Investment
115%
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 | £13,404 | £13,605 | £13,945 | £14,294 | £14,723 | £69,971 |
| Total Expenses | £10,284 | £10,350 | £10,427 | £10,505 | £10,591 | £52,156 |
| Profit Before Tax | £3,120 | £3,255 | £3,519 | £3,788 | £4,132 | £17,815 |
| Profit After Tax | £2,528 | £2,637 | £2,850 | £3,069 | £3,347 | £14,430 |
| Change In Property Value | £6,125 | £6,339 | £10,311 | £11,866 | £12,578 | £47,220 |
| Net Return | £8,653 | £8,976 | £13,161 | £14,935 | £15,925 | £61,650 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 17% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change