Flat
S36
2 beds
1 bath
Ellorslie Drive, Stocksbridge, Sheffield S36
Initial Investment
£106,825First YearProfit From Rental Income
£35,829
↗ 34%After 5 Years
Change In Property Value
£42,700
↗ 20%After 5 Years
Return On Investment
74%
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 | £21,360 | £21,787 | £22,332 | £22,890 | £23,462 | £111,832 |
| Total Expenses | £13,302 | £13,405 | £13,517 | £13,630 | £13,744 | £67,598 |
| Profit Before Tax | £8,058 | £8,382 | £8,815 | £9,260 | £9,719 | £44,234 |
| Profit After Tax | £6,527 | £6,789 | £7,140 | £7,501 | £7,872 | £35,829 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £10,827 | £11,175 | £16,088 | £19,132 | £21,307 | £78,529 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change