Flat
S9
2 beds
1 bath
Willow Drive, Sheffield, South Yorkshire S9
Yorkshire and The Humber, England · S9
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£5,923
↗ 17%After 5 Years
Change In Property Value
£29,681
↗ 27%After 5 Years
Return On Investment
105%
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 | £8,424 | £8,550 | £8,764 | £8,983 | £9,253 | £43,974 |
| Total Expenses | £7,207 | £7,265 | £7,330 | £7,395 | £7,465 | £36,662 |
| Profit Before Tax | £1,217 | £1,285 | £1,434 | £1,588 | £1,788 | £7,312 |
| Profit After Tax | £986 | £1,041 | £1,162 | £1,286 | £1,448 | £5,923 |
| Change In Property Value | £3,850 | £3,985 | £6,481 | £7,459 | £7,906 | £29,681 |
| Net Return | £4,836 | £5,026 | £7,643 | £8,745 | £9,355 | £35,604 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change