Flat
S1
1 bed
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£13,703
↗ 27%After 5 Years
Change In Property Value
£47,558
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £8,464 | £8,532 | £8,590 | £8,662 | £8,735 | £42,984 |
| Profit Before Tax | £3,092 | £3,198 | £3,315 | £3,541 | £3,773 | £16,918 |
| Profit After Tax | £2,504 | £2,590 | £2,685 | £2,868 | £3,056 | £13,703 |
| Change In Property Value | £5,775 | £9,393 | £10,810 | £11,459 | £10,122 | £47,558 |
| Net Return | £8,279 | £11,983 | £13,495 | £14,327 | £13,178 | £61,261 |
| 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