Flat
S9
2 beds
1 bath
Standon Road, Sheffield S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£928
↗ 2%After 5 Years
Change In Property Value
£35,078
↗ 27%After 5 Years
Return On Investment
90%
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 | £7,956 | £8,075 | £8,277 | £8,484 | £8,739 | £41,531 |
| Total Expenses | £7,953 | £8,011 | £8,074 | £8,139 | £8,207 | £40,385 |
| Profit Before Tax | £3 | £64 | £203 | £345 | £532 | £1,146 |
| Profit After Tax | £2 | £52 | £164 | £280 | £431 | £928 |
| Change In Property Value | £4,550 | £4,709 | £7,659 | £8,815 | £9,344 | £35,078 |
| Net Return | £4,552 | £4,761 | £7,824 | £9,095 | £9,775 | £36,006 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 11% | 12% | 20% | 23% | 24% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change