Flat S1 1 bed 1 bath

Earl Street, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£22,750First Year

Profit From Rental Income

After 5 Years

£1,270

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£20,897

↗ 29%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,076	£5,152	£5,229	£5,360	£5,494	£26,312
Total Expenses	£4,840	£4,898	£4,947	£5,002	£5,058	£24,744
Profit Before Tax	£236	£254	£283	£359	£437	£1,568
Profit After Tax	£191	£206	£229	£290	£354	£1,270
Change In Property Value	£2,538	£4,127	£4,750	£5,035	£4,447	£20,897
Net Return	£2,728	£4,333	£4,979	£5,325	£4,801	£22,167
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	19%	22%	23%	21%	97%

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