Flat S3 2 beds 2 baths

Plot 21 Milton Gardens, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£49,150First Year

Profit From Rental Income

After 5 Years

£8,213

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£46,261

↗ 29%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,948	£10,097	£10,249	£10,505	£10,768	£51,566
Total Expenses	£8,159	£8,224	£8,280	£8,347	£8,416	£41,426
Profit Before Tax	£1,789	£1,873	£1,969	£2,157	£2,351	£10,140
Profit After Tax	£1,449	£1,517	£1,595	£1,748	£1,904	£8,213
Change In Property Value	£5,618	£9,136	£10,515	£11,146	£9,846	£46,261
Net Return	£7,067	£10,654	£12,110	£12,894	£11,750	£54,474
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	22%	25%	26%	24%	111%

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