Flat B16 1 bed 1 bath

Sherborne Street, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£4,647

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£9,368	£9,429	£9,498	£9,569	£9,644	£47,508
Profit Before Tax	£832	£924	£1,114	£1,309	£1,560	£5,738
Profit After Tax	£674	£748	£902	£1,060	£1,263	£4,647
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,674	£4,848	£8,467	£10,721	£12,383	£41,093
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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