Flat S8 3 beds 1 bath

Meadow View Road, Sheffield S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£12,528

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£78,250

↗ 27%After 5 Years

Return On Investment

101%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£15,282	£15,354	£15,442	£15,532	£15,632	£77,243
Profit Before Tax	£2,478	£2,672	£3,035	£3,407	£3,875	£15,467
Profit After Tax	£2,007	£2,164	£2,458	£2,759	£3,139	£12,528
Change In Property Value	£10,150	£10,505	£17,086	£19,664	£20,844	£78,250
Net Return	£12,157	£12,670	£19,544	£22,424	£23,983	£90,778
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	101%

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