Flat
S36
3 beds
1 bath
Shay House Lane, Stocksbridge, Sheffield S36
Initial Investment
£98,800First YearProfit From Rental Income
£6,167
↗ 6%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
46%
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 | £12,252 | £12,497 | £12,809 | £13,130 | £13,458 | £64,146 |
| Total Expenses | £11,160 | £11,231 | £11,305 | £11,381 | £11,456 | £56,533 |
| Profit Before Tax | £1,092 | £1,266 | £1,505 | £1,749 | £2,002 | £7,613 |
| Profit After Tax | £884 | £1,026 | £1,219 | £1,417 | £1,621 | £6,167 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £4,884 | £5,106 | £9,542 | £12,237 | £14,119 | £45,887 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change