Flat S9 2 beds 1 bath

Alder Lane, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£51,850First Year

Profit From Rental Income

After 5 Years

£3,806

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£45,736

↗ 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	£10,380	£10,536	£10,799	£11,069	£11,401	£54,185
Total Expenses	£9,763	£9,824	£9,894	£9,965	£10,041	£49,486
Profit Before Tax	£617	£711	£905	£1,104	£1,361	£4,699
Profit After Tax	£500	£576	£733	£895	£1,102	£3,806
Change In Property Value	£5,933	£6,140	£9,986	£11,494	£12,183	£45,736
Net Return	£6,432	£6,716	£10,720	£12,388	£13,285	£49,542
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