Flat S9 3 beds 1 bath

Jenkin Drive, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£2,373

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

93%

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	£9,180	£9,318	£9,551	£9,789	£10,083	£47,921
Total Expenses	£8,869	£8,929	£8,995	£9,063	£9,135	£44,992
Profit Before Tax	£311	£389	£555	£726	£948	£2,929
Profit After Tax	£252	£315	£450	£588	£768	£2,373
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£5,502	£5,749	£9,287	£10,760	£11,549	£42,847
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	12%	20%	23%	25%	93%

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