Flat S6 3 beds 2 baths

Overton Road, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,674

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£53,966

↗ 27%After 5 Years

Return On Investment

117%

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	£15,312	£15,542	£15,930	£16,328	£16,818	£79,931
Total Expenses	£11,466	£11,535	£11,617	£11,701	£11,792	£58,111
Profit Before Tax	£3,846	£4,007	£4,313	£4,628	£5,026	£21,819
Profit After Tax	£3,115	£3,245	£3,494	£3,749	£4,071	£17,674
Change In Property Value	£7,000	£7,245	£11,783	£13,562	£14,375	£53,966
Net Return	£10,115	£10,490	£15,277	£17,310	£18,446	£71,639
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	17%	17%	25%	28%	30%	117%

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