Flat
S3
1 bed
1 bath
Plot 11 Milton Gardens, Sheffield S3
Yorkshire and The Humber, England · S3
View property listing
Initial Investment
£37,150First YearProfit From Rental Income
£17,753
↗ 48%After 5 Years
Change In Property Value
£32,514
↗ 27%After 5 Years
Return On Investment
135%
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 | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £7,978 | £8,042 | £8,116 | £8,191 | £8,272 | £40,599 |
| Profit Before Tax | £3,998 | £4,113 | £4,344 | £4,580 | £4,882 | £21,917 |
| Profit After Tax | £3,238 | £3,332 | £3,518 | £3,710 | £3,955 | £17,753 |
| Change In Property Value | £4,218 | £4,365 | £7,100 | £8,171 | £8,661 | £32,514 |
| Net Return | £7,456 | £7,697 | £10,618 | £11,881 | £12,616 | £50,267 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 11% | 48% |
| Total Net Return (%) | 20% | 21% | 29% | 32% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change