Flat
S3
1 bed
1 bath
Henry Street, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£2,959
↗ 9%After 5 Years
Change In Property Value
£31,705
↗ 29%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,816 | £6,918 | £7,022 | £7,198 | £7,378 | £35,331 |
| Total Expenses | £6,221 | £6,281 | £6,332 | £6,392 | £6,452 | £31,679 |
| Profit Before Tax | £595 | £637 | £690 | £806 | £925 | £3,653 |
| Profit After Tax | £482 | £516 | £559 | £653 | £749 | £2,959 |
| Change In Property Value | £3,850 | £6,262 | £7,207 | £7,639 | £6,748 | £31,705 |
| Net Return | £4,332 | £6,778 | £7,765 | £8,292 | £7,497 | £34,664 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 13% | 20% | 23% | 24% | 22% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change