Flat
S1
1 bed
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£49,015First YearProfit From Rental Income
£13,033
↗ 27%After 5 Years
Change In Property Value
£46,131
↗ 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 | £11,208 | £11,376 | £11,547 | £11,835 | £12,131 | £58,098 |
| Total Expenses | £8,270 | £8,337 | £8,395 | £8,466 | £8,538 | £42,007 |
| Profit Before Tax | £2,938 | £3,039 | £3,151 | £3,369 | £3,593 | £16,091 |
| Profit After Tax | £2,379 | £2,462 | £2,553 | £2,729 | £2,910 | £13,033 |
| Change In Property Value | £5,602 | £9,111 | £10,486 | £11,115 | £9,818 | £46,131 |
| Net Return | £7,981 | £11,572 | £13,038 | £13,844 | £12,729 | £59,165 |
| 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