Flat S2 2 beds 2 baths

Bramall Lane, Sheffield, South Yorkshire S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£8,917

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£21,586

↗ 27%After 5 Years

Return On Investment

122%

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	£7,944	£8,063	£8,265	£8,471	£8,725	£41,469
Total Expenses	£5,968	£6,026	£6,089	£6,154	£6,222	£30,460
Profit Before Tax	£1,976	£2,037	£2,175	£2,317	£2,503	£11,009
Profit After Tax	£1,600	£1,650	£1,762	£1,877	£2,028	£8,917
Change In Property Value	£2,800	£2,898	£4,713	£5,425	£5,750	£21,586
Net Return	£4,400	£4,548	£6,475	£7,302	£7,778	£30,503
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	18%	26%	29%	31%	122%

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