Flat S3 1 bed 1 bath

Unit 9 Love Street, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£36,850First Year

Profit From Rental Income

After 5 Years

£17,548

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£32,244

↗ 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	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£7,929	£7,993	£8,066	£8,141	£8,222	£40,351
Profit Before Tax	£3,951	£4,065	£4,294	£4,528	£4,827	£21,665
Profit After Tax	£3,200	£3,293	£3,478	£3,668	£3,910	£17,548
Change In Property Value	£4,183	£4,329	£7,041	£8,103	£8,589	£32,244
Net Return	£7,383	£7,622	£10,518	£11,771	£12,499	£49,793
Return From Rental Income (%)	9%	9%	9%	10%	11%	48%
Total Net Return (%)	20%	21%	29%	32%	34%	135%

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