Flat
S1
1 bed
1 bath
Hawley Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£36,250First YearProfit From Rental Income
£7,287
↗ 20%After 5 Years
Change In Property Value
£33,867
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,220 | £8,343 | £8,468 | £8,680 | £8,897 | £42,609 |
| Total Expenses | £6,603 | £6,665 | £6,718 | £6,781 | £6,846 | £33,613 |
| Profit Before Tax | £1,617 | £1,678 | £1,750 | £1,899 | £2,051 | £8,996 |
| Profit After Tax | £1,310 | £1,360 | £1,418 | £1,538 | £1,662 | £7,287 |
| Change In Property Value | £4,113 | £6,689 | £7,698 | £8,160 | £7,208 | £33,867 |
| Net Return | £5,423 | £8,048 | £9,116 | £9,698 | £8,870 | £41,154 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 22% | 25% | 27% | 24% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change