Flat
S1
1 bed
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£48,998First YearProfit From Rental Income
£12,995
↗ 27%After 5 Years
Change In Property Value
£46,116
↗ 29%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,534 | £11,823 | £12,118 | £58,035 |
| Total Expenses | £8,267 | £8,334 | £8,392 | £8,463 | £8,535 | £41,992 |
| Profit Before Tax | £2,929 | £3,030 | £3,142 | £3,360 | £3,583 | £16,043 |
| Profit After Tax | £2,372 | £2,454 | £2,545 | £2,721 | £2,902 | £12,995 |
| Change In Property Value | £5,600 | £9,108 | £10,482 | £11,111 | £9,815 | £46,116 |
| Net Return | £7,972 | £11,562 | £13,027 | £13,833 | £12,717 | £59,111 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 16% | 24% | 27% | 28% | 26% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change