Flat S6 3 beds 1 bath

Oxford Street, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£13,114

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£44,522

↗ 27%After 5 Years

Return On Investment

114%

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	£12,636	£12,826	£13,146	£13,475	£13,879	£65,962
Total Expenses	£9,810	£9,875	£9,950	£10,027	£10,110	£49,771
Profit Before Tax	£2,826	£2,951	£3,196	£3,448	£3,769	£16,190
Profit After Tax	£2,289	£2,390	£2,589	£2,793	£3,053	£13,114
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£8,064	£8,367	£12,310	£13,981	£14,913	£57,636
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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