Flat S3 1 bed 1 bath

Unit 9 Love Street, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£36,850First Year

Profit From Rental Income

After 5 Years

£496

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£32,244

↗ 27%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,404	£7,515	£7,703	£7,896	£8,132	£38,650
Total Expenses	£7,482	£7,539	£7,600	£7,664	£7,730	£38,014
Profit Before Tax	£-78	£-24	£103	£232	£402	£636
Profit After Tax	£-78	£-24	£83	£188	£326	£496
Change In Property Value	£4,183	£4,329	£7,041	£8,103	£8,589	£32,244
Net Return	£4,105	£4,305	£7,124	£8,291	£8,915	£32,740
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	11%	12%	19%	22%	24%	89%

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