Detached S6 0 beds 0 baths

Syke House Lane, Bradfield, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£187,820

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£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

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change