Flat
S1
2 beds
2 baths
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£72,250First YearProfit From Rental Income
£23,392
↗ 32%After 5 Years
Change In Property Value
£68,455
↗ 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 | £16,620 | £16,869 | £17,122 | £17,550 | £17,989 | £86,151 |
| Total Expenses | £11,304 | £11,378 | £11,445 | £11,529 | £11,616 | £57,272 |
| Profit Before Tax | £5,316 | £5,491 | £5,678 | £6,021 | £6,373 | £28,879 |
| Profit After Tax | £4,306 | £4,448 | £4,599 | £4,877 | £5,162 | £23,392 |
| Change In Property Value | £8,313 | £13,520 | £15,560 | £16,494 | £14,569 | £68,455 |
| Net Return | £12,619 | £17,967 | £20,159 | £21,371 | £19,732 | £91,847 |
| 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