Flat
S36
4 beds
1 bath
Hollin Busk Lane, Deepcar, Sheffield S36
Initial Investment
£205,749First YearProfit From Rental Income
£46,889
↗ 23%After 5 Years
Change In Property Value
£72,490
↗ 20%After 5 Years
Return On Investment
58%
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 | £29,868 | £30,465 | £31,227 | £32,008 | £32,808 | £156,376 |
| Total Expenses | £19,468 | £19,574 | £19,693 | £19,815 | £19,938 | £98,488 |
| Profit Before Tax | £10,400 | £10,891 | £11,534 | £12,193 | £12,870 | £57,888 |
| Profit After Tax | £8,424 | £8,822 | £9,343 | £9,876 | £10,425 | £46,889 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £22,808 | £72,490 |
| Net Return | £15,724 | £16,268 | £24,532 | £29,623 | £33,232 | £119,380 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 12% | 14% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change