Flat
B16
2 beds
2 baths
Sheepcote Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£14,636
↗ 19%After 5 Years
Change In Property Value
£58,085
↗ 23%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,836 | £17,089 | £17,516 | £17,954 | £18,492 | £87,886 |
| Total Expenses | £13,801 | £13,872 | £13,958 | £14,045 | £14,142 | £69,818 |
| Profit Before Tax | £3,035 | £3,217 | £3,558 | £3,908 | £4,350 | £18,069 |
| Profit After Tax | £2,459 | £2,605 | £2,882 | £3,166 | £3,524 | £14,636 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £8,834 | £9,140 | £14,938 | £18,564 | £21,246 | £72,721 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change