Flat S7 3 beds 1 bath

Sitwell Road, Sheffield S7

Yorkshire and The Humber, England · S7

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,740

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£49,918

↗ 27%After 5 Years

Return On Investment

97%

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	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£10,468	£10,531	£10,602	£10,676	£10,754	£53,031
Profit Before Tax	£812	£918	£1,133	£1,353	£1,635	£5,852
Profit After Tax	£658	£744	£918	£1,096	£1,325	£4,740
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£7,133	£7,446	£11,817	£13,641	£14,622	£54,658
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	97%

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