Flat S1 1 bed 1 bath

Queen Street, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£4,268

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£18,888

↗ 27%After 5 Years

Return On Investment

105%

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	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£5,407	£5,463	£5,522	£5,582	£5,645	£27,618
Profit Before Tax	£893	£932	£1,033	£1,136	£1,275	£5,269
Profit After Tax	£723	£755	£837	£920	£1,033	£4,268
Change In Property Value	£2,450	£2,536	£4,124	£4,747	£5,031	£18,888
Net Return	£3,173	£3,291	£4,961	£5,667	£6,064	£23,156
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

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