Flat
B16
1 bed
1 bath
Sheepcote Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£51,400First YearProfit From Rental Income
£6,741
↗ 13%After 5 Years
Change In Property Value
£38,268
↗ 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 | £11,088 | £11,254 | £11,536 | £11,824 | £12,179 | £57,881 |
| Total Expenses | £9,774 | £9,837 | £9,908 | £9,981 | £10,059 | £49,558 |
| Profit Before Tax | £1,314 | £1,417 | £1,628 | £1,843 | £2,120 | £8,323 |
| Profit After Tax | £1,064 | £1,148 | £1,318 | £1,493 | £1,717 | £6,741 |
| Change In Property Value | £4,200 | £4,305 | £7,943 | £10,145 | £11,676 | £38,268 |
| Net Return | £5,264 | £5,453 | £9,261 | £11,638 | £13,393 | £45,009 |
| 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