Flat
S36
4 beds
2 baths
Shay House Lane, Stocksbridge, Sheffield S36
Initial Investment
£159,550First YearProfit From Rental Income
£36,998
↗ 23%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
61%
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 | £24,540 | £25,031 | £25,657 | £26,298 | £26,955 | £128,481 |
| Total Expenses | £16,357 | £16,452 | £16,557 | £16,665 | £16,774 | £82,804 |
| Profit Before Tax | £8,184 | £8,579 | £9,099 | £9,633 | £10,182 | £45,677 |
| Profit After Tax | £6,629 | £6,949 | £7,371 | £7,803 | £8,247 | £36,998 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £12,629 | £13,069 | £19,855 | £24,033 | £26,993 | £96,579 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change