Flat
S36
4 beds
2 baths
Pea Royd Lane, Stocksbridge, Sheffield S36
Initial Investment
£446,474First YearProfit From Rental Income
£-146,330
↘ -33%After 5 Years
Change In Property Value
£136,043
↗ 20%After 5 Years
Return On Investment
-2%
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 | £29,177 | £29,223 | £29,266 | £29,310 | £29,353 | £146,330 |
| Profit Before Tax | £-29,177 | £-29,223 | £-29,266 | £-29,310 | £-29,353 | £-146,330 |
| Profit After Tax | £-29,177 | £-29,223 | £-29,266 | £-29,310 | £-29,353 | £-146,330 |
| Change In Property Value | £13,700 | £13,974 | £28,507 | £37,059 | £42,803 | £136,043 |
| Net Return | £-15,477 | £-15,249 | £-759 | £7,749 | £13,450 | £-10,287 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change