Flat
S1
1 bed
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£49,330First YearProfit From Rental Income
£13,169
↗ 27%After 5 Years
Change In Property Value
£46,434
↗ 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 | £11,280 | £11,449 | £11,621 | £11,911 | £12,209 | £58,471 |
| Total Expenses | £8,311 | £8,378 | £8,436 | £8,507 | £8,580 | £42,213 |
| Profit Before Tax | £2,969 | £3,071 | £3,184 | £3,404 | £3,629 | £16,257 |
| Profit After Tax | £2,405 | £2,487 | £2,579 | £2,757 | £2,940 | £13,169 |
| Change In Property Value | £5,639 | £9,171 | £10,555 | £11,188 | £9,883 | £46,434 |
| Net Return | £8,043 | £11,658 | £13,134 | £13,945 | £12,822 | £59,603 |
| 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