Flat
S1
1 bed
1 bath
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£51,400First YearProfit From Rental Income
£9,299
↗ 18%After 5 Years
Change In Property Value
£45,331
↗ 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 | £11,760 | £11,936 | £12,235 | £12,541 | £12,917 | £61,389 |
| Total Expenses | £9,841 | £9,905 | £9,978 | £10,052 | £10,133 | £49,909 |
| Profit Before Tax | £1,919 | £2,031 | £2,257 | £2,488 | £2,784 | £11,480 |
| Profit After Tax | £1,554 | £1,645 | £1,828 | £2,016 | £2,255 | £9,299 |
| Change In Property Value | £5,880 | £6,086 | £9,898 | £11,392 | £12,075 | £45,331 |
| Net Return | £7,434 | £7,731 | £11,726 | £13,407 | £14,331 | £54,630 |
| 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