Flat S6 1 bed 1 bath

Unit 5 Seven Hills Court, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£34,900First Year

Profit From Rental Income

After 5 Years

£3,293

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£32,570

↗ 29%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,008	£7,113	£7,220	£7,400	£7,585	£36,327
Total Expenses	£6,337	£6,397	£6,449	£6,509	£6,570	£32,261
Profit Before Tax	£671	£716	£771	£892	£1,016	£4,066
Profit After Tax	£544	£580	£625	£722	£823	£3,293
Change In Property Value	£3,955	£6,433	£7,403	£7,847	£6,932	£32,570
Net Return	£4,499	£7,013	£8,028	£8,570	£7,754	£35,863
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	13%	20%	23%	25%	22%	103%

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