Flat
S1
1 bed
1 bath
Queen Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£2,288
↗ 9%After 5 Years
Change In Property Value
£23,059
↗ 29%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,688 | £5,773 | £5,918 | £6,066 | £29,049 |
| Total Expenses | £5,134 | £5,193 | £5,242 | £5,299 | £5,356 | £26,224 |
| Profit Before Tax | £470 | £495 | £531 | £619 | £710 | £2,825 |
| Profit After Tax | £380 | £401 | £430 | £501 | £575 | £2,288 |
| Change In Property Value | £2,800 | £4,554 | £5,241 | £5,556 | £4,908 | £23,059 |
| Net Return | £3,180 | £4,955 | £5,671 | £6,057 | £5,482 | £25,346 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 13% | 20% | 23% | 24% | 22% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change