Flat
S1
1 bed
1 bath
Queen Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£916
↗ 4%After 5 Years
Change In Property Value
£20,176
↗ 29%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,896 | £4,969 | £5,044 | £5,170 | £5,299 | £25,379 |
| Total Expenses | £4,742 | £4,799 | £4,848 | £4,902 | £4,958 | £24,248 |
| Profit Before Tax | £154 | £170 | £196 | £268 | £342 | £1,130 |
| Profit After Tax | £125 | £138 | £159 | £217 | £277 | £916 |
| Change In Property Value | £2,450 | £3,985 | £4,586 | £4,861 | £4,294 | £20,176 |
| Net Return | £2,575 | £4,123 | £4,745 | £5,078 | £4,571 | £21,092 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 12% | 19% | 22% | 23% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change