Flat S1 1 bed 1 bath

Queen Street, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-1,328

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£18,888

↗ 27%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,896	£4,969	£5,094	£5,221	£5,378	£25,558
Total Expenses	£5,267	£5,320	£5,376	£5,432	£5,490	£26,885
Profit Before Tax	£-371	£-351	£-282	£-211	£-113	£-1,328
Profit After Tax	£-371	£-351	£-282	£-211	£-113	£-1,328
Change In Property Value	£2,450	£2,536	£4,124	£4,747	£5,031	£18,888
Net Return	£2,079	£2,185	£3,842	£4,535	£4,919	£17,560
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	9%	10%	17%	21%	22%	80%

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