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
£46,914
↗ 29%After 5 Years
Change In Property Value
£134,914
↗ 27%After 5 Years
Return On Investment
111%
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 | £35,369 | £36,253 | £37,340 | £177,464 |
| Total Expenses | £23,737 | £23,800 | £23,897 | £23,996 | £24,115 | £119,545 |
| Profit Before Tax | £10,259 | £10,706 | £11,472 | £12,257 | £13,225 | £57,919 |
| Profit After Tax | £8,310 | £8,672 | £9,292 | £9,928 | £10,712 | £46,914 |
| Change In Property Value | £17,500 | £18,113 | £29,459 | £33,904 | £35,939 | £134,914 |
| Net Return | £25,810 | £26,785 | £38,751 | £43,832 | £46,651 | £181,828 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 16% | 16% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change