Flat S3 2 beds 1 bath

Millsands, Sheffield S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£17,651

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 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	£11,928	£12,107	£12,410	£12,720	£13,101	£62,266
Total Expenses	£7,954	£8,018	£8,091	£8,166	£8,247	£40,475
Profit Before Tax	£3,974	£4,089	£4,319	£4,554	£4,855	£21,791
Profit After Tax	£3,219	£3,312	£3,498	£3,689	£3,932	£17,651
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£7,419	£7,659	£10,568	£11,826	£12,558	£50,030
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