Flat
S1
3 beds
2 baths
Commercial Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£78,100First YearProfit From Rental Income
£18,585
↗ 24%After 5 Years
Change In Property Value
£69,076
↗ 27%After 5 Years
Return On Investment
112%
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 | £17,916 | £18,185 | £18,639 | £19,105 | £19,679 | £93,524 |
| Total Expenses | £13,948 | £14,021 | £14,110 | £14,200 | £14,300 | £70,580 |
| Profit Before Tax | £3,968 | £4,163 | £4,530 | £4,905 | £5,378 | £22,944 |
| Profit After Tax | £3,214 | £3,372 | £3,669 | £3,973 | £4,356 | £18,585 |
| Change In Property Value | £8,960 | £9,274 | £15,083 | £17,359 | £18,401 | £69,076 |
| Net Return | £12,174 | £12,646 | £18,752 | £21,332 | £22,757 | £87,661 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change