Flat
B16
1 bed
1 bath
Sherborne Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£5,588
↗ 12%After 5 Years
Change In Property Value
£35,307
↗ 23%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,236 | £10,390 | £10,649 | £10,916 | £11,243 | £53,433 |
| Total Expenses | £9,173 | £9,235 | £9,304 | £9,374 | £9,449 | £46,535 |
| Profit Before Tax | £1,063 | £1,155 | £1,346 | £1,542 | £1,794 | £6,899 |
| Profit After Tax | £861 | £936 | £1,090 | £1,249 | £1,453 | £5,588 |
| Change In Property Value | £3,875 | £3,972 | £7,328 | £9,360 | £10,772 | £35,307 |
| Net Return | £4,736 | £4,907 | £8,418 | £10,608 | £12,225 | £40,895 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change