Flat S3 2 beds 1 bath

Unit 3 Love Street, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£1,339

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£35,078

↗ 27%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,185	£8,390	£8,599	£8,857	£42,095
Total Expenses	£7,964	£8,022	£8,086	£8,151	£8,219	£40,442
Profit Before Tax	£100	£163	£304	£449	£638	£1,654
Profit After Tax	£81	£132	£246	£364	£517	£1,339
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£4,631	£4,841	£7,905	£9,179	£9,861	£36,417
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	12%	12%	20%	23%	25%	91%

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