Flat S9 3 beds 0 baths

Willow Drive, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£3,342

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£44,522

↗ 27%After 5 Years

Return On Investment

95%

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	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,553	£9,614	£9,683	£9,753	£9,828	£48,431
Profit Before Tax	£515	£605	£792	£984	£1,231	£4,126
Profit After Tax	£417	£490	£641	£797	£997	£3,342
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£6,192	£6,467	£10,363	£11,985	£12,857	£47,863
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	25%	95%

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