Flat S6 2 beds 2 baths

Unit 18 Seven Hills Court, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£44,800First Year

Profit From Rental Income

After 5 Years

£6,702

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£42,082

↗ 29%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,048	£9,184	£9,321	£9,555	£9,793	£46,901
Total Expenses	£7,602	£7,666	£7,721	£7,786	£7,852	£38,627
Profit Before Tax	£1,446	£1,518	£1,601	£1,769	£1,941	£8,274
Profit After Tax	£1,171	£1,229	£1,297	£1,433	£1,572	£6,702
Change In Property Value	£5,110	£8,311	£9,565	£10,139	£8,956	£42,082
Net Return	£6,281	£9,540	£10,862	£11,572	£10,528	£48,784
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	21%	24%	26%	24%	109%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change