Flat S2 3 beds 1 bath

Samuel Place, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£13,358

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 27%After 5 Years

Return On Investment

124%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£7,841	£7,903	£7,974	£8,046	£8,123	£39,886
Profit Before Tax	£2,959	£3,059	£3,262	£3,471	£3,740	£16,491
Profit After Tax	£2,397	£2,478	£2,643	£2,812	£3,029	£13,358
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£6,597	£6,825	£9,713	£10,949	£11,654	£45,737
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	18%	26%	30%	31%	124%

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