Flat
S3
1 bed
1 bath
Blonk Street, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£55,600First YearProfit From Rental Income
£5,222
↗ 9%After 5 Years
Change In Property Value
£49,109
↗ 27%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,280 | £11,449 | £11,735 | £12,029 | £12,390 | £58,883 |
| Total Expenses | £10,349 | £10,412 | £10,483 | £10,557 | £10,635 | £52,436 |
| Profit Before Tax | £931 | £1,037 | £1,252 | £1,472 | £1,754 | £6,447 |
| Profit After Tax | £754 | £840 | £1,014 | £1,193 | £1,421 | £5,222 |
| Change In Property Value | £6,370 | £6,593 | £10,723 | £12,341 | £13,082 | £49,109 |
| Net Return | £7,124 | £7,433 | £11,737 | £13,534 | £14,503 | £54,331 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 13% | 13% | 21% | 24% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change