Flat S8 3 beds 1 bath

Valley Road, Sheffield S8

Yorkshire and The Humber, England · S8

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£15,088

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£48,569

↗ 27%After 5 Years

Return On Investment

116%

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	£13,788	£13,995	£14,345	£14,703	£15,144	£71,975
Total Expenses	£10,520	£10,587	£10,665	£10,745	£10,831	£53,348
Profit Before Tax	£3,268	£3,408	£3,680	£3,959	£4,313	£18,627
Profit After Tax	£2,647	£2,760	£2,981	£3,207	£3,494	£15,088
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£8,947	£9,281	£13,586	£15,412	£16,431	£63,657
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	25%	28%	30%	116%

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