Flat B16 1 bed 1 bath

Sherborne Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£25,990First Year

Profit From Rental Income

After 5 Years

£-1,147

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£18,974

↗ 23%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,718	£5,861	£6,037	£28,690
Total Expenses	£5,855	£5,909	£5,966	£6,024	£6,084	£29,837
Profit Before Tax	£-359	£-330	£-248	£-163	£-47	£-1,147
Profit After Tax	£-359	£-330	£-248	£-163	£-47	£-1,147
Change In Property Value	£2,083	£2,135	£3,938	£5,030	£5,789	£18,974
Net Return	£1,724	£1,804	£3,690	£4,867	£5,742	£17,827
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	7%	14%	19%	22%	69%

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