Flat S8 3 beds 1 bath

Mount View Road, Norton Lees, Sheffield S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,207

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£67,457

↗ 27%After 5 Years

Return On Investment

121%

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	£19,140	£19,427	£19,913	£20,411	£21,023	£99,913
Total Expenses	£13,833	£13,907	£13,999	£14,093	£14,197	£70,028
Profit Before Tax	£5,307	£5,520	£5,914	£6,318	£6,826	£29,885
Profit After Tax	£4,299	£4,471	£4,790	£5,118	£5,529	£24,207
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£13,049	£13,527	£19,520	£22,070	£23,499	£91,664
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	121%

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