Flat S3 2 beds 1 bath

West Bar House, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£894

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£25,941

↗ 29%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,580	£5,664	£5,749	£5,892	£6,040	£28,924
Total Expenses	£5,454	£5,512	£5,562	£5,618	£5,675	£27,821
Profit Before Tax	£126	£152	£187	£275	£364	£1,104
Profit After Tax	£102	£123	£152	£222	£295	£894
Change In Property Value	£3,150	£5,123	£5,896	£6,250	£5,521	£25,941
Net Return	£3,252	£5,246	£6,048	£6,473	£5,816	£26,835
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	12%	19%	22%	23%	21%	96%

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