Flat
S3
1 bed
1 bath
Furnace Hill, Sheffield, South Yorkshire S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-4,395
↘ -21%After 5 Years
Change In Property Value
£17,539
↗ 27%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,032 | £4,092 | £4,195 | £4,300 | £4,429 | £21,048 |
| Total Expenses | £4,982 | £5,034 | £5,087 | £5,142 | £5,197 | £25,442 |
| Profit Before Tax | £-950 | £-942 | £-893 | £-842 | £-769 | £-4,395 |
| Profit After Tax | £-950 | £-942 | £-893 | £-842 | £-769 | £-4,395 |
| Change In Property Value | £2,275 | £2,355 | £3,830 | £4,408 | £4,672 | £17,539 |
| Net Return | £1,325 | £1,413 | £2,937 | £3,566 | £3,903 | £13,144 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 6% | 7% | 14% | 17% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change