Flat S2 2 beds 1 bath

Erskine View, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£59

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 27%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,430	£7,616	£7,806	£8,040	£38,211
Total Expenses	£7,493	£7,550	£7,612	£7,674	£7,740	£38,069
Profit Before Tax	£-173	£-120	£4	£132	£300	£142
Profit After Tax	£-173	£-120	£3	£107	£243	£59
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£4,027	£4,227	£7,073	£8,244	£8,868	£32,439
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	11%	11%	19%	22%	24%	88%

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