Flat
S1
1 bed
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£9,242
↗ 18%After 5 Years
Change In Property Value
£45,196
↗ 27%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,724 | £11,900 | £12,197 | £12,502 | £12,877 | £61,201 |
| Total Expenses | £9,818 | £9,882 | £9,954 | £10,029 | £10,109 | £49,791 |
| Profit Before Tax | £1,906 | £2,018 | £2,243 | £2,474 | £2,769 | £11,410 |
| Profit After Tax | £1,544 | £1,635 | £1,817 | £2,004 | £2,243 | £9,242 |
| Change In Property Value | £5,863 | £6,068 | £9,869 | £11,358 | £12,039 | £45,196 |
| Net Return | £7,406 | £7,703 | £11,686 | £13,362 | £14,282 | £54,438 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change