Flat S2 6 beds 2 baths

Shoreham Street, Sheffield, South Yorkshire S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£29,470

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£78,250

↗ 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	£22,212	£22,545	£23,109	£23,687	£24,397	£115,950
Total Expenses	£15,727	£15,806	£15,906	£16,007	£16,121	£79,567
Profit Before Tax	£6,485	£6,739	£7,203	£7,679	£8,276	£36,383
Profit After Tax	£5,253	£5,459	£5,835	£6,220	£6,704	£29,470
Change In Property Value	£10,150	£10,505	£17,086	£19,664	£20,844	£78,250
Net Return	£15,403	£15,964	£22,921	£25,885	£27,548	£107,720
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
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