Flat B5 1 bed 1 bath

Sherlock Street B5

West Midlands, England · B5

Initial Investment

First Year

£75,998First Year

Profit From Rental Income

After 5 Years

£16,594

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£61,437

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,252	£15,481	£15,713	£16,106	£16,508	£79,060
Total Expenses	£11,569	£11,642	£11,706	£11,787	£11,870	£58,573
Profit Before Tax	£3,683	£3,839	£4,007	£4,319	£4,639	£20,487
Profit After Tax	£2,983	£3,110	£3,246	£3,498	£3,757	£16,594
Change In Property Value	£6,250	£11,531	£14,728	£16,950	£11,978	£61,437
Net Return	£9,233	£14,641	£17,973	£20,448	£15,735	£78,031
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	24%	27%	21%	103%

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