Flat S2 3 beds 2 baths

Myrtle Crescent, Heeley S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£7,967

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£62,060

↗ 27%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£12,528	£12,595	£12,674	£12,754	£12,842	£63,392
Profit Before Tax	£1,500	£1,643	£1,921	£2,205	£2,566	£9,836
Profit After Tax	£1,215	£1,331	£1,556	£1,786	£2,079	£7,967
Change In Property Value	£8,050	£8,332	£13,551	£15,596	£16,532	£62,060
Net Return	£9,265	£9,663	£15,107	£17,382	£18,611	£70,027
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	13%	14%	22%	25%	27%	100%

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