Flat S1 1 bed 1 bath

St. Pauls Square, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£4,845

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,535

↗ 29%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,146	£7,324	£7,507	£35,953
Total Expenses	£5,879	£5,939	£5,991	£6,051	£6,112	£29,971
Profit Before Tax	£1,057	£1,101	£1,155	£1,274	£1,396	£5,982
Profit After Tax	£856	£892	£935	£1,032	£1,131	£4,845
Change In Property Value	£3,465	£5,636	£6,486	£6,875	£6,073	£28,535
Net Return	£4,321	£6,527	£7,421	£7,907	£7,204	£33,380
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	21%	24%	26%	23%	109%

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