Flat S3 3 beds 1 bath

Rock Street, Burngreave, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£5,087

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

98%

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	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£10,258	£10,320	£10,392	£10,464	£10,543	£51,976
Profit Before Tax	£903	£1,007	£1,219	£1,436	£1,715	£6,280
Profit After Tax	£731	£816	£987	£1,164	£1,389	£5,087
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£7,031	£7,336	£11,593	£13,369	£14,327	£53,656
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	98%

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