Flat S2 2 beds 1 bath

Manor Oaks Close, Sheffield S2

Yorkshire and The Humber, England · S2

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£2,757

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£41,823

↗ 27%After 5 Years

Return On Investment

94%

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	£9,492	£9,634	£9,875	£10,122	£10,426	£49,550
Total Expenses	£9,099	£9,159	£9,226	£9,295	£9,368	£46,146
Profit Before Tax	£393	£475	£649	£827	£1,058	£3,403
Profit After Tax	£318	£385	£526	£670	£857	£2,757
Change In Property Value	£5,425	£5,615	£9,132	£10,510	£11,141	£41,823
Net Return	£5,743	£6,000	£9,658	£11,181	£11,998	£44,580
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	13%	20%	24%	25%	94%

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