Flat
B16
2 beds
2 baths
Sherborne Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£60,400First YearProfit From Rental Income
£9,456
↗ 16%After 5 Years
Change In Property Value
£45,101
↗ 23%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,068 | £13,264 | £13,596 | £13,936 | £14,354 | £68,217 |
| Total Expenses | £11,162 | £11,228 | £11,304 | £11,382 | £11,466 | £56,543 |
| Profit Before Tax | £1,906 | £2,036 | £2,291 | £2,553 | £2,887 | £11,674 |
| Profit After Tax | £1,543 | £1,649 | £1,856 | £2,068 | £2,339 | £9,456 |
| Change In Property Value | £4,950 | £5,074 | £9,361 | £11,956 | £13,760 | £45,101 |
| Net Return | £6,493 | £6,723 | £11,217 | £14,024 | £16,099 | £54,557 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 27% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change