Flat
S36
4 beds
2 baths
Pea Royd Lane, Stocksbridge, Sheffield S36
Initial Investment
£446,474First YearProfit From Rental Income
£118,808
↗ 27%After 5 Years
Change In Property Value
£136,043
↗ 20%After 5 Years
Return On Investment
57%
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 | £68,064 | £69,425 | £71,161 | £72,940 | £74,763 | £356,354 |
| Total Expenses | £41,291 | £41,595 | £41,925 | £42,264 | £42,602 | £209,677 |
| Profit Before Tax | £26,773 | £27,830 | £29,235 | £30,676 | £32,162 | £146,677 |
| Profit After Tax | £21,686 | £22,543 | £23,681 | £24,848 | £26,051 | £118,808 |
| Change In Property Value | £13,700 | £13,974 | £28,507 | £37,059 | £42,803 | £136,043 |
| Net Return | £35,386 | £36,517 | £52,188 | £61,907 | £68,854 | £254,851 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 12% | 14% | 15% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change