Flat S1 2 beds 1 bath

Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£65,948First Year

Profit From Rental Income

After 5 Years

£20,597

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£62,400

↗ 29%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,156	£15,383	£15,614	£16,004	£16,405	£78,562
Total Expenses	£10,481	£10,554	£10,618	£10,699	£10,782	£53,134
Profit Before Tax	£4,675	£4,829	£4,996	£5,306	£5,623	£25,429
Profit After Tax	£3,787	£3,912	£4,047	£4,297	£4,555	£20,597
Change In Property Value	£7,577	£12,324	£14,184	£15,035	£13,281	£62,400
Net Return	£11,364	£16,236	£18,230	£19,332	£17,835	£82,997
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	25%	28%	29%	27%	126%

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