Flat S3 1 bed 1 bath

Furnace Hill, Sheffield, South Yorkshire S3

Yorkshire and The Humber, England · S3

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£5,665

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£17,539

↗ 27%After 5 Years

Return On Investment

113%

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	£6,456	£6,553	£6,717	£6,885	£7,091	£33,701
Total Expenses	£5,224	£5,280	£5,340	£5,400	£5,463	£26,708
Profit Before Tax	£1,232	£1,273	£1,377	£1,484	£1,628	£6,993
Profit After Tax	£998	£1,031	£1,115	£1,202	£1,318	£5,665
Change In Property Value	£2,275	£2,355	£3,830	£4,408	£4,672	£17,539
Net Return	£3,273	£3,385	£4,945	£5,610	£5,990	£23,203
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	17%	24%	27%	29%	113%

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