Flat S1 1 bed 1 bath

Queens Street, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£9,986

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,632

↗ 29%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,624	£9,768	£9,915	£10,163	£10,417	£49,887
Total Expenses	£7,386	£7,451	£7,507	£7,573	£7,641	£37,558
Profit Before Tax	£2,238	£2,317	£2,408	£2,590	£2,776	£12,329
Profit After Tax	£1,812	£1,877	£1,951	£2,098	£2,248	£9,986
Change In Property Value	£4,813	£7,827	£9,008	£9,549	£8,435	£39,632
Net Return	£6,625	£9,704	£10,959	£11,646	£10,683	£49,618
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	28%	25%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change