Flat S2 2 beds 1 bath

Park Grange Mount, Sheffield, South Yorkshire S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£2,551

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£31,705

↗ 29%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,708	£6,809	£6,911	£7,084	£7,261	£34,771
Total Expenses	£6,210	£6,270	£6,321	£6,380	£6,441	£31,623
Profit Before Tax	£498	£539	£589	£703	£820	£3,149
Profit After Tax	£403	£436	£477	£569	£664	£2,551
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£4,253	£6,698	£7,684	£8,209	£7,412	£34,256
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	13%	20%	23%	24%	22%	101%

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