Flat S3 3 beds 1 bath

Christ Church Road, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£6,804

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£47,220

↗ 27%After 5 Years

Return On Investment

101%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£10,083	£10,146	£10,218	£10,292	£10,371	£51,110
Profit Before Tax	£1,317	£1,425	£1,642	£1,865	£2,151	£8,400
Profit After Tax	£1,067	£1,154	£1,330	£1,511	£1,742	£6,804
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£7,192	£7,493	£11,641	£13,377	£14,321	£54,024
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	13%	14%	22%	25%	27%	101%

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