Flat
S36
2 beds
1 bath
Broomfield Court, Stocksbridge, Sheffield S36
Initial Investment
£132,350First YearProfit From Rental Income
£30,968
↗ 23%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
62%
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 | £21,276 | £21,702 | £22,244 | £22,800 | £23,370 | £111,392 |
| Total Expenses | £14,443 | £14,532 | £14,629 | £14,728 | £14,828 | £73,160 |
| Profit Before Tax | £6,833 | £7,170 | £7,615 | £8,072 | £8,542 | £38,232 |
| Profit After Tax | £5,535 | £5,808 | £6,168 | £6,538 | £6,919 | £30,968 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £10,735 | £11,112 | £16,988 | £20,604 | £23,166 | £82,605 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change