Detached
S6
2 beds
0 baths
Syke House Lane, Bradfield, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£187,820
↗ 35%After 5 Years
Change In Property Value
£432,347
↗ 29%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £102,000 | £103,530 | £105,083 | £107,710 | £110,403 | £528,726 |
| Total Expenses | £58,963 | £59,128 | £59,294 | £59,567 | £59,847 | £296,797 |
| Profit Before Tax | £43,038 | £44,402 | £45,789 | £48,143 | £50,556 | £231,928 |
| Profit After Tax | £34,860 | £35,966 | £37,089 | £38,996 | £40,909 | £187,820 |
| Change In Property Value | £52,500 | £85,388 | £98,273 | £104,170 | £92,017 | £432,347 |
| Net Return | £87,360 | £121,353 | £135,363 | £143,166 | £132,925 | £620,167 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 22% | 25% | 26% | 25% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change