Flat S9 2 beds 1 bath

Eleanor Street, Sheffield S9

Yorkshire and The Humber, England · S9

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,141

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£40,474

↗ 27%After 5 Years

Return On Investment

112%

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	£11,484	£11,656	£11,948	£12,246	£12,614	£59,948
Total Expenses	£9,100	£9,163	£9,235	£9,309	£9,388	£46,194
Profit Before Tax	£2,384	£2,493	£2,713	£2,938	£3,226	£13,754
Profit After Tax	£1,931	£2,020	£2,197	£2,379	£2,613	£11,141
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£7,181	£7,453	£11,035	£12,551	£13,394	£51,615
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%

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