Flat S8 3 beds 1 bath

Whinacre Close, Sheffield S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£6,581

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£31,030

↗ 27%After 5 Years

Return On Investment

106%

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	£8,808	£8,940	£9,164	£9,393	£9,674	£45,979
Total Expenses	£7,443	£7,503	£7,568	£7,635	£7,706	£37,854
Profit Before Tax	£1,365	£1,437	£1,596	£1,758	£1,969	£8,125
Profit After Tax	£1,105	£1,164	£1,292	£1,424	£1,595	£6,581
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£5,130	£5,330	£8,068	£9,222	£9,861	£37,611
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	14%	15%	23%	26%	28%	106%

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