Flat S3 2 beds 1 bath

Millsands, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£4,014

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£34,588

↗ 29%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,552	£7,665	£7,856	£8,053	£38,566
Total Expenses	£6,605	£6,666	£6,718	£6,779	£6,842	£33,611
Profit Before Tax	£835	£885	£946	£1,077	£1,211	£4,955
Profit After Tax	£676	£717	£767	£872	£981	£4,014
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£4,876	£7,548	£8,628	£9,206	£8,342	£38,601
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	20%	23%	25%	23%	104%

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