Flat
S6
2 beds
0 baths
Syke House Lane, Bradfield, Sheffield S6
Yorkshire and The Humber, England · S6
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£216,067
↗ 40%After 5 Years
Change In Property Value
£404,742
↗ 27%After 5 Years
Return On Investment
114%
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 | £122,724 | £124,565 | £127,679 | £130,871 | £134,797 | £640,636 |
| Total Expenses | £73,785 | £74,015 | £74,369 | £74,732 | £75,168 | £372,069 |
| Profit Before Tax | £48,939 | £50,550 | £53,310 | £56,139 | £59,629 | £268,567 |
| Profit After Tax | £39,641 | £40,904 | £42,933 | £45,012 | £47,578 | £216,067 |
| Change In Property Value | £52,500 | £54,338 | £88,376 | £101,713 | £107,816 | £404,742 |
| Net Return | £92,141 | £95,242 | £131,309 | £146,725 | £155,393 | £620,809 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 18% | 24% | 27% | 29% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change