Flat
B16
1 bed
1 bath
Sheepcote Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£7,397
↗ 14%After 5 Years
Change In Property Value
£39,862
↗ 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 | £11,556 | £11,729 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £10,099 | £10,162 | £10,234 | £10,308 | £10,388 | £51,191 |
| Profit Before Tax | £1,457 | £1,567 | £1,788 | £2,015 | £2,305 | £9,133 |
| Profit After Tax | £1,180 | £1,269 | £1,448 | £1,632 | £1,867 | £7,397 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £5,555 | £5,754 | £9,722 | £12,199 | £14,029 | £47,260 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| 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