Flat S2 3 beds 1 bath

Eastern Avenue, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,923

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

97%

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	£11,328	£11,498	£11,785	£12,080	£12,442	£59,134
Total Expenses	£10,473	£10,536	£10,607	£10,681	£10,760	£53,056
Profit Before Tax	£855	£962	£1,178	£1,399	£1,683	£6,078
Profit After Tax	£693	£779	£954	£1,133	£1,363	£4,923
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£7,168	£7,481	£11,854	£13,678	£14,660	£54,841
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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