Flat S1 1 bed 1 bath

Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£48,638First Year

Profit From Rental Income

After 5 Years

£8,312

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£42,847

↗ 27%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,112	£11,279	£11,561	£11,850	£12,205	£58,006
Total Expenses	£9,411	£9,474	£9,545	£9,618	£9,696	£47,744
Profit Before Tax	£1,701	£1,805	£2,016	£2,232	£2,509	£10,262
Profit After Tax	£1,378	£1,462	£1,633	£1,808	£2,032	£8,312
Change In Property Value	£5,558	£5,752	£9,356	£10,767	£11,414	£42,847
Net Return	£6,935	£7,214	£10,988	£12,575	£13,446	£51,159
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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