Flat S2 2 beds 1 bath

Park Grange Mount, Sheffield, South Yorkshire S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-750

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,708	£6,809	£6,979	£7,153	£7,368	£35,017
Total Expenses	£7,035	£7,091	£7,151	£7,212	£7,277	£35,766
Profit Before Tax	£-327	£-282	£-172	£-59	£91	£-750
Profit After Tax	£-327	£-282	£-172	£-59	£91	£-750
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£3,523	£3,702	£6,309	£7,400	£7,998	£28,932
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	10%	11%	19%	22%	24%	85%

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