Flat S2 1 bed 1 bath

Jet Centro, 79 St. Marys Road, Sheffield, South Yorkshire S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-3,622

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£15,853

↗ 29%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,360	£3,410	£3,462	£3,548	£3,637	£17,417
Total Expenses	£4,106	£4,161	£4,207	£4,257	£4,309	£21,039
Profit Before Tax	£-746	£-750	£-745	£-709	£-672	£-3,622
Profit After Tax	£-746	£-750	£-745	£-709	£-672	£-3,622
Change In Property Value	£1,925	£3,131	£3,603	£3,820	£3,374	£15,853
Net Return	£1,179	£2,381	£2,858	£3,110	£2,702	£12,230
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	7%	14%	16%	18%	15%	70%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change