Flat
S1
2 beds
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£76,875First YearProfit From Rental Income
£18,234
↗ 24%After 5 Years
Change In Property Value
£68,132
↗ 27%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,676 | £17,941 | £18,390 | £18,849 | £19,415 | £92,271 |
| Total Expenses | £13,786 | £13,858 | £13,946 | £14,036 | £14,135 | £69,760 |
| Profit Before Tax | £3,890 | £4,083 | £4,444 | £4,814 | £5,280 | £22,511 |
| Profit After Tax | £3,151 | £3,307 | £3,599 | £3,899 | £4,277 | £18,234 |
| Change In Property Value | £8,838 | £9,147 | £14,877 | £17,122 | £18,149 | £68,132 |
| Net Return | £11,989 | £12,454 | £18,476 | £21,021 | £22,426 | £86,366 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change