Flat
S9
3 beds
2 baths
Gainsford Road, Darnall, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-2,059
↘ -7%After 5 Years
Change In Property Value
£25,634
↗ 27%After 5 Years
Return On Investment
80%
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 | £5,796 | £5,883 | £6,030 | £6,181 | £6,366 | £30,256 |
| Total Expenses | £6,349 | £6,403 | £6,461 | £6,520 | £6,581 | £32,314 |
| Profit Before Tax | £-553 | £-520 | £-431 | £-339 | £-215 | £-2,059 |
| Profit After Tax | £-553 | £-520 | £-431 | £-339 | £-215 | £-2,059 |
| Change In Property Value | £3,325 | £3,441 | £5,597 | £6,442 | £6,828 | £25,634 |
| Net Return | £2,772 | £2,921 | £5,166 | £6,103 | £6,613 | £23,575 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 9% | 10% | 18% | 21% | 22% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change