Flat S2 3 beds 3 baths

Alderson Place, Sheffield, South Yorkshire S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£21,621

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£62,060

↗ 27%After 5 Years

Return On Investment

120%

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	£17,616	£17,880	£18,327	£18,785	£19,349	£91,958
Total Expenses	£12,887	£12,959	£13,047	£13,137	£13,236	£65,265
Profit Before Tax	£4,729	£4,921	£5,280	£5,649	£6,113	£26,693
Profit After Tax	£3,831	£3,986	£4,277	£4,576	£4,952	£21,621
Change In Property Value	£8,050	£8,332	£13,551	£15,596	£16,532	£62,060
Net Return	£11,881	£12,318	£17,828	£20,171	£21,484	£83,681
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	120%

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