Flat
B16
1 bed
1 bath
Sherborne Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£3,311
↗ 8%After 5 Years
Change In Property Value
£29,601
↗ 23%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,926 | £9,150 | £9,424 | £44,789 |
| Total Expenses | £8,014 | £8,073 | £8,137 | £8,204 | £8,274 | £40,701 |
| Profit Before Tax | £566 | £636 | £789 | £946 | £1,150 | £4,088 |
| Profit After Tax | £459 | £515 | £639 | £766 | £932 | £3,311 |
| Change In Property Value | £3,249 | £3,330 | £6,144 | £7,847 | £9,031 | £29,601 |
| Net Return | £3,707 | £3,845 | £6,783 | £8,613 | £9,963 | £32,912 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change