Flat S3 2 beds 1 bath

Plot 18 Milton Gardens, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£43,300First Year

Profit From Rental Income

After 5 Years

£2,175

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£38,046

↗ 27%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£8,469	£8,528	£8,593	£8,660	£8,731	£42,981
Profit Before Tax	£279	£351	£508	£669	£878	£2,685
Profit After Tax	£226	£284	£411	£542	£711	£2,175
Change In Property Value	£4,935	£5,108	£8,307	£9,561	£10,135	£38,046
Net Return	£5,161	£5,392	£8,719	£10,103	£10,846	£40,221
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	12%	20%	23%	25%	93%

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