Flat
S3
2 beds
1 bath
Plot 18 Milton Gardens, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£44,200First YearProfit From Rental Income
£6,509
↗ 15%After 5 Years
Change In Property Value
£41,505
↗ 29%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,928 | £9,062 | £9,198 | £9,428 | £9,663 | £46,279 |
| Total Expenses | £7,526 | £7,589 | £7,644 | £7,709 | £7,775 | £38,243 |
| Profit Before Tax | £1,402 | £1,473 | £1,554 | £1,719 | £1,888 | £8,036 |
| Profit After Tax | £1,136 | £1,193 | £1,259 | £1,392 | £1,530 | £6,509 |
| Change In Property Value | £5,040 | £8,197 | £9,434 | £10,000 | £8,834 | £41,505 |
| Net Return | £6,176 | £9,390 | £10,693 | £11,393 | £10,363 | £48,014 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 14% | 21% | 24% | 26% | 23% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change