Flat S2 4 beds 1 bath

City Road, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£15,746

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

116%

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	£14,172	£14,385	£14,744	£15,113	£15,566	£73,980
Total Expenses	£10,757	£10,824	£10,903	£10,984	£11,072	£54,541
Profit Before Tax	£3,415	£3,560	£3,841	£4,129	£4,494	£19,439
Profit After Tax	£2,766	£2,884	£3,111	£3,344	£3,640	£15,746
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£9,241	£9,585	£14,011	£15,889	£16,938	£65,664
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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