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

£-7

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£30,491

↗ 27%After 5 Years

Return On Investment

87%

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	£7,291	£7,473	£7,697	£36,583
Total Expenses	£7,184	£7,241	£7,301	£7,363	£7,428	£36,518
Profit Before Tax	£-176	£-127	£-10	£110	£269	£65
Profit After Tax	£-176	£-127	£-10	£89	£218	£-7
Change In Property Value	£3,955	£4,093	£6,658	£7,662	£8,122	£30,491
Net Return	£3,779	£3,966	£6,647	£7,751	£8,340	£30,483
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	11%	11%	19%	22%	24%	87%

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