Flat S4 2 beds 1 bath

College Court, Sheffield S4

Yorkshire and The Humber, England · S4

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£3,479

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£44,522

↗ 27%After 5 Years

Return On Investment

95%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,104	£10,256	£10,512	£10,775	£11,098	£52,744
Total Expenses	£9,557	£9,618	£9,687	£9,757	£9,832	£48,450
Profit Before Tax	£547	£638	£825	£1,018	£1,266	£4,295
Profit After Tax	£443	£516	£669	£825	£1,026	£3,479
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£6,218	£6,494	£10,390	£12,013	£12,885	£48,000
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	26%	95%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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