Flat
B16
1 bed
1 bath
Sherborne Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£121
↗ 0%After 5 Years
Change In Property Value
£21,640
↗ 23%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,276 | £6,370 | £6,529 | £6,693 | £6,893 | £32,762 |
| Total Expenses | £6,397 | £6,452 | £6,511 | £6,571 | £6,634 | £32,565 |
| Profit Before Tax | £-121 | £-82 | £18 | £121 | £259 | £197 |
| Profit After Tax | £-121 | £-82 | £15 | £98 | £210 | £121 |
| Change In Property Value | £2,375 | £2,434 | £4,491 | £5,737 | £6,602 | £21,640 |
| Net Return | £2,254 | £2,352 | £4,506 | £5,835 | £6,812 | £21,760 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change