Detached
S6
3 beds
1 bath
Roscoe Bank, Stannington, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£61,195
↗ 37%After 5 Years
Change In Property Value
£144,116
↗ 29%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,996 | £34,506 | £35,024 | £35,899 | £36,797 | £176,221 |
| Total Expenses | £19,987 | £20,051 | £20,113 | £20,211 | £20,311 | £100,672 |
| Profit Before Tax | £14,009 | £14,455 | £14,911 | £15,688 | £16,486 | £75,549 |
| Profit After Tax | £11,347 | £11,709 | £12,078 | £12,708 | £13,353 | £61,195 |
| Change In Property Value | £17,500 | £28,463 | £32,758 | £34,723 | £30,672 | £144,116 |
| Net Return | £28,847 | £40,171 | £44,836 | £47,431 | £44,025 | £205,311 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 18% | 25% | 27% | 29% | 27% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change