Flat S4 3 beds 1 bath

Sedan Street, Sheffield S4

Yorkshire and The Humber, England · S4

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£7,897

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,728

↗ 27%After 5 Years

Return On Investment

108%

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	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£7,917	£7,977	£8,045	£8,113	£8,187	£40,239
Profit Before Tax	£1,659	£1,742	£1,918	£2,098	£2,331	£9,749
Profit After Tax	£1,344	£1,411	£1,554	£1,700	£1,888	£7,897
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£5,719	£5,939	£8,918	£10,176	£10,873	£41,625
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	15%	23%	26%	28%	108%

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