Flat
S9
2 beds
1 bath
Limpsfield Road, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,239
↗ 20%After 5 Years
Change In Property Value
£32,379
↗ 27%After 5 Years
Return On Investment
107%
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 | £9,192 | £9,330 | £9,563 | £9,802 | £10,096 | £47,983 |
| Total Expenses | £7,680 | £7,740 | £7,806 | £7,874 | £7,946 | £39,047 |
| Profit Before Tax | £1,512 | £1,590 | £1,757 | £1,928 | £2,150 | £8,937 |
| Profit After Tax | £1,225 | £1,288 | £1,423 | £1,562 | £1,742 | £7,239 |
| Change In Property Value | £4,200 | £4,347 | £7,070 | £8,137 | £8,625 | £32,379 |
| Net Return | £5,425 | £5,635 | £8,493 | £9,699 | £10,367 | £39,618 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change