Flat
B16
2 beds
2 baths
Sheepcote Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£18,708
↗ 24%After 5 Years
Change In Property Value
£62,667
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,984 | £16,224 | £16,467 | £16,879 | £17,301 | £82,854 |
| Total Expenses | £11,803 | £11,877 | £11,942 | £12,025 | £12,110 | £59,758 |
| Profit Before Tax | £4,181 | £4,347 | £4,525 | £4,853 | £5,191 | £23,097 |
| Profit After Tax | £3,387 | £3,521 | £3,665 | £3,931 | £4,204 | £18,708 |
| Change In Property Value | £6,375 | £11,762 | £15,023 | £17,290 | £12,218 | £62,667 |
| Net Return | £9,762 | £15,283 | £18,688 | £21,221 | £16,422 | £81,375 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change