Flat
S11
4 beds
3 baths
Stalker Lees Road, Sharrow Vale, Sheffield S11
Initial Investment
£306,761First YearProfit From Rental Income
£86,154
↗ 28%After 5 Years
Change In Property Value
£99,292
↗ 20%After 5 Years
Return On Investment
60%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,680 | £50,674 | £51,940 | £53,239 | £54,570 | £260,103 |
| Total Expenses | £30,272 | £30,497 | £30,741 | £30,991 | £31,240 | £153,740 |
| Profit Before Tax | £19,408 | £20,177 | £21,200 | £22,248 | £23,330 | £106,363 |
| Profit After Tax | £15,721 | £16,343 | £17,172 | £18,021 | £18,897 | £86,154 |
| Change In Property Value | £9,999 | £10,199 | £20,806 | £27,048 | £31,240 | £99,292 |
| Net Return | £25,720 | £26,542 | £37,978 | £45,069 | £50,137 | £185,446 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 9% | 12% | 15% | 16% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change