Flat S1 1 bed 1 bath

Queen Street, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-35

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£21,586

↗ 27%After 5 Years

Return On Investment

86%

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	£5,604	£5,688	£5,830	£5,976	£6,155	£29,254
Total Expenses	£5,734	£5,789	£5,846	£5,904	£5,965	£29,239
Profit Before Tax	£-130	£-101	£-16	£72	£190	£15
Profit After Tax	£-130	£-101	£-16	£58	£154	£-35
Change In Property Value	£2,800	£2,898	£4,713	£5,425	£5,750	£21,586
Net Return	£2,670	£2,797	£4,698	£5,483	£5,904	£21,551
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	11%	11%	19%	22%	24%	86%

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