Flat S3 1 bed 1 bath

Henry Street, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-280

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£29,681

↗ 27%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,918	£7,091	£7,268	£7,487	£35,580
Total Expenses	£7,046	£7,102	£7,162	£7,224	£7,288	£35,823
Profit Before Tax	£-230	£-184	£-71	£45	£198	£-242
Profit After Tax	£-230	£-184	£-71	£45	£160	£-280
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£3,620	£3,801	£6,410	£7,503	£8,067	£29,401
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	11%	11%	19%	22%	24%	86%

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