Flat
S1
2 beds
2 baths
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£72,685First YearProfit From Rental Income
£23,611
↗ 32%After 5 Years
Change In Property Value
£68,873
↗ 29%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,728 | £16,979 | £17,234 | £17,664 | £18,106 | £86,711 |
| Total Expenses | £11,361 | £11,436 | £11,503 | £11,587 | £11,674 | £57,561 |
| Profit Before Tax | £5,367 | £5,543 | £5,731 | £6,077 | £6,432 | £29,150 |
| Profit After Tax | £4,347 | £4,490 | £4,642 | £4,922 | £5,210 | £23,611 |
| Change In Property Value | £8,363 | £13,602 | £15,655 | £16,594 | £14,658 | £68,873 |
| Net Return | £12,711 | £18,092 | £20,297 | £21,517 | £19,868 | £92,484 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 27% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change