Flat
B5
1 bed
1 bath
Sherlock Street B5
West Midlands, England · B5
View property listing
Initial Investment
£73,598First YearProfit From Rental Income
£8,825
↗ 12%After 5 Years
Change In Property Value
£55,123
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,760 | £14,981 | £15,356 | £15,740 | £16,212 | £77,049 |
| Total Expenses | £13,077 | £13,145 | £13,226 | £13,308 | £13,398 | £66,154 |
| Profit Before Tax | £1,683 | £1,836 | £2,130 | £2,432 | £2,814 | £10,895 |
| Profit After Tax | £1,363 | £1,487 | £1,725 | £1,970 | £2,279 | £8,825 |
| Change In Property Value | £6,050 | £6,201 | £11,441 | £14,613 | £16,818 | £55,123 |
| Net Return | £7,413 | £7,688 | £13,167 | £16,583 | £19,097 | £63,948 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 23% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change