Flat
S1
1 bed
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£49,900First YearProfit From Rental Income
£13,420
↗ 27%After 5 Years
Change In Property Value
£46,982
↗ 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 | £11,412 | £11,583 | £11,757 | £12,051 | £12,352 | £59,155 |
| Total Expenses | £8,386 | £8,453 | £8,511 | £8,582 | £8,655 | £42,587 |
| Profit Before Tax | £3,026 | £3,130 | £3,246 | £3,468 | £3,697 | £16,568 |
| Profit After Tax | £2,451 | £2,536 | £2,629 | £2,809 | £2,994 | £13,420 |
| Change In Property Value | £5,705 | £9,279 | £10,679 | £11,320 | £9,999 | £46,982 |
| Net Return | £8,156 | £11,814 | £13,308 | £14,129 | £12,994 | £60,401 |
| 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