Flat S1 1 bed 1 bath

Queens Street, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£37,150First Year

Profit From Rental Income

After 5 Years

£17,753

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£32,514

↗ 27%After 5 Years

Return On Investment

135%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,156	£12,460	£12,771	£13,154	£62,516
Total Expenses	£7,978	£8,042	£8,116	£8,191	£8,272	£40,599
Profit Before Tax	£3,998	£4,113	£4,344	£4,580	£4,882	£21,917
Profit After Tax	£3,238	£3,332	£3,518	£3,710	£3,955	£17,753
Change In Property Value	£4,218	£4,365	£7,100	£8,171	£8,661	£32,514
Net Return	£7,456	£7,697	£10,618	£11,881	£12,616	£50,267
Return From Rental Income (%)	9%	9%	9%	10%	11%	48%
Total Net Return (%)	20%	21%	29%	32%	34%	135%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change