Flat
B16
1 bed
1 bath
Sheepcote Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£6,922
↗ 13%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,220 | £11,388 | £11,673 | £11,965 | £12,324 | £58,570 |
| Total Expenses | £9,867 | £9,930 | £10,001 | £10,074 | £10,153 | £50,024 |
| Profit Before Tax | £1,353 | £1,459 | £1,672 | £1,891 | £2,171 | £8,546 |
| Profit After Tax | £1,096 | £1,182 | £1,354 | £1,532 | £1,759 | £6,922 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £5,346 | £5,538 | £9,392 | £11,797 | £13,573 | £45,646 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change