Detached
S36
4 beds
1 bath
Hollin Busk Lane, Deepcar, Sheffield S36
Initial Investment
£205,749First YearProfit From Rental Income
£-61,332
↘ -30%After 5 Years
Change In Property Value
£100,715
↗ 28%After 5 Years
Return On Investment
19%
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 | £12,244 | £12,256 | £12,267 | £12,277 | £12,288 | £61,332 |
| Profit Before Tax | £-12,244 | £-12,256 | £-12,267 | £-12,277 | £-12,288 | £-61,332 |
| Profit After Tax | £-12,244 | £-12,256 | £-12,267 | £-12,277 | £-12,288 | £-61,332 |
| Change In Property Value | £10,950 | £18,798 | £23,685 | £25,106 | £22,177 | £100,715 |
| Net Return | £-1,294 | £6,541 | £11,418 | £12,829 | £9,889 | £39,384 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change