Flat
S1
1 bed
1 bath
Furnival Street, Sheffield, South Yorkshire S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£10,525
↗ 36%After 5 Years
Change In Property Value
£25,634
↗ 27%After 5 Years
Return On Investment
123%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £6,669 | £6,729 | £6,794 | £6,862 | £6,933 | £33,987 |
| Profit Before Tax | £2,331 | £2,406 | £2,569 | £2,736 | £2,952 | £12,994 |
| Profit After Tax | £1,888 | £1,949 | £2,081 | £2,216 | £2,391 | £10,525 |
| Change In Property Value | £3,325 | £3,441 | £5,597 | £6,442 | £6,828 | £25,634 |
| Net Return | £5,213 | £5,391 | £7,678 | £8,658 | £9,220 | £36,159 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 18% | 18% | 26% | 29% | 31% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change