Flat
S36
4 beds
2 baths
Pea Royd Lane, Stocksbridge, Sheffield S36
Initial Investment
£446,474First YearProfit From Rental Income
£-120,649
↘ -27%After 5 Years
Change In Property Value
£189,013
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £24,040 | £24,090 | £24,131 | £24,173 | £24,215 | £120,649 |
| Profit Before Tax | £-24,040 | £-24,090 | £-24,131 | £-24,173 | £-24,215 | £-120,649 |
| Profit After Tax | £-24,040 | £-24,090 | £-24,131 | £-24,173 | £-24,215 | £-120,649 |
| Change In Property Value | £20,550 | £35,278 | £44,450 | £47,117 | £41,620 | £189,013 |
| Net Return | £-3,490 | £11,188 | £20,319 | £22,944 | £17,404 | £68,365 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change