Flat S2 3 beds 1 bath

Anns Road North, Heeley, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£9,411

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£67,457

↗ 27%After 5 Years

Return On Investment

101%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,252	£15,481	£15,868	£16,264	£16,752	£79,618
Total Expenses	£13,444	£13,513	£13,594	£13,678	£13,769	£67,999
Profit Before Tax	£1,808	£1,968	£2,273	£2,586	£2,983	£11,619
Profit After Tax	£1,465	£1,594	£1,841	£2,095	£2,416	£9,411
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£10,215	£10,650	£16,571	£19,047	£20,385	£76,868
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	13%	14%	22%	25%	27%	101%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change