Flat S6 1 bed 1 bath

Unit 14 Seven Hills Court, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£557

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£32,379

↗ 27%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,440	£7,552	£7,740	£7,934	£8,172	£38,838
Total Expenses	£7,505	£7,562	£7,624	£7,687	£7,754	£38,132
Profit Before Tax	£-65	£-11	£116	£247	£418	£706
Profit After Tax	£-65	£-11	£94	£200	£339	£557
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£4,135	£4,336	£7,164	£8,337	£8,964	£32,937
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

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