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
£145,018
↗ 27%After 5 Years
Change In Property Value
£404,742
↗ 27%After 5 Years
Return On Investment
101%
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 | £106,118 | £108,771 | £112,034 | £532,454 |
| Total Expenses | £70,213 | £70,377 | £70,647 | £70,923 | £71,260 | £353,419 |
| Profit Before Tax | £31,788 | £33,153 | £35,472 | £37,848 | £40,775 | £179,035 |
| Profit After Tax | £25,748 | £26,854 | £28,732 | £30,657 | £33,027 | £145,018 |
| Change In Property Value | £52,500 | £54,338 | £88,376 | £101,713 | £107,816 | £404,742 |
| Net Return | £78,248 | £81,191 | £117,108 | £132,370 | £140,843 | £549,760 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 22% | 24% | 26% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change