Flat B16 1 bed 1 bath

Sherborne Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£4,683

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£8,710	£8,771	£8,838	£8,907	£8,980	£44,206
Profit Before Tax	£866	£949	£1,125	£1,305	£1,538	£5,782
Profit After Tax	£701	£769	£911	£1,057	£1,246	£4,683
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£4,326	£4,484	£7,766	£9,813	£11,323	£37,712
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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