Flat
B16
2 beds
2 baths
Sheepcote Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£21,918
↗ 25%After 5 Years
Change In Property Value
£70,040
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,868 | £18,136 | £18,408 | £18,868 | £19,340 | £92,620 |
| Total Expenses | £12,957 | £13,033 | £13,102 | £13,190 | £13,279 | £65,561 |
| Profit Before Tax | £4,911 | £5,103 | £5,306 | £5,679 | £6,061 | £27,060 |
| Profit After Tax | £3,978 | £4,133 | £4,298 | £4,600 | £4,909 | £21,918 |
| Change In Property Value | £7,125 | £13,146 | £16,790 | £19,324 | £13,655 | £70,040 |
| Net Return | £11,103 | £17,279 | £21,088 | £23,923 | £18,564 | £91,958 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change