Flat
S36
3 beds
1 bath
Newton Lane, Stocksbridge, Sheffield S36
Initial Investment
£120,200First YearProfit From Rental Income
£27,907
↗ 23%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
63%
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 | £19,632 | £20,025 | £20,525 | £21,038 | £21,564 | £102,785 |
| Total Expenses | £13,485 | £13,570 | £13,663 | £13,759 | £13,854 | £68,332 |
| Profit Before Tax | £6,147 | £6,454 | £6,862 | £7,280 | £7,710 | £34,453 |
| Profit After Tax | £4,979 | £5,228 | £5,558 | £5,897 | £6,245 | £27,907 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £9,779 | £10,124 | £15,546 | £18,881 | £21,242 | £75,572 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change