Flat S6 2 beds 1 bath

Unit 3 Seven Hills Court, Sheffield S6

Yorkshire and The Humber, England · S6

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£2,062

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£37,776

↗ 27%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£9,026	£9,252	£9,530	£45,290
Total Expenses	£8,422	£8,481	£8,546	£8,613	£8,683	£42,745
Profit Before Tax	£254	£325	£480	£639	£847	£2,545
Profit After Tax	£206	£263	£389	£518	£686	£2,062
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£5,106	£5,335	£8,637	£10,011	£10,749	£39,837
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	12%	20%	23%	25%	93%

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