Flat S1 1 bed 1 bath

Queens Street, Sheffield S1

Yorkshire and The Humber, England · S1

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£3,761

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£31,165

↗ 27%After 5 Years

Return On Investment

98%

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	£8,088	£8,209	£8,415	£8,625	£8,884	£42,220
Total Expenses	£7,391	£7,449	£7,513	£7,578	£7,646	£37,578
Profit Before Tax	£697	£760	£902	£1,047	£1,237	£4,643
Profit After Tax	£564	£616	£730	£848	£1,002	£3,761
Change In Property Value	£4,043	£4,184	£6,805	£7,832	£8,302	£31,165
Net Return	£4,607	£4,800	£7,535	£8,680	£9,304	£34,926
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	13%	21%	24%	26%	98%

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