Flat B5 1 bed 1 bath

Sherlock Street B5

West Midlands, England · B5

Initial Investment

First Year

£73,598First Year

Profit From Rental Income

After 5 Years

£15,778

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,471

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,760	£14,981	£15,206	£15,586	£15,976	£76,510
Total Expenses	£11,262	£11,334	£11,398	£11,478	£11,559	£57,031
Profit Before Tax	£3,498	£3,647	£3,808	£4,109	£4,417	£19,478
Profit After Tax	£2,833	£2,954	£3,085	£3,328	£3,578	£15,778
Change In Property Value	£6,050	£11,162	£14,256	£16,408	£11,595	£59,471
Net Return	£8,883	£14,116	£17,341	£19,736	£15,172	£75,248
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	19%	24%	27%	21%	102%

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