Flat S9 3 beds 2 baths

Newman Road, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£3,863

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£45,871

↗ 27%After 5 Years

Return On Investment

96%

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	£10,416	£10,572	£10,837	£11,107	£11,441	£54,373
Total Expenses	£9,786	£9,848	£9,917	£9,988	£10,064	£49,604
Profit Before Tax	£630	£724	£919	£1,119	£1,376	£4,769
Profit After Tax	£510	£587	£745	£906	£1,115	£3,863
Change In Property Value	£5,950	£6,158	£10,016	£11,527	£12,219	£45,871
Net Return	£6,460	£6,745	£10,760	£12,434	£13,334	£49,733
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	26%	96%

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