Flat
B16
1 bed
1 bath
Sherborne Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£9,250
↗ 21%After 5 Years
Change In Property Value
£33,029
↗ 23%After 5 Years
Return On Investment
95%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,776 | £10,938 | £11,211 | £11,491 | £11,836 | £56,252 |
| Total Expenses | £8,830 | £8,893 | £8,963 | £9,035 | £9,112 | £44,833 |
| Profit Before Tax | £1,946 | £2,045 | £2,248 | £2,457 | £2,724 | £11,419 |
| Profit After Tax | £1,576 | £1,656 | £1,821 | £1,990 | £2,207 | £9,250 |
| Change In Property Value | £3,625 | £3,716 | £6,855 | £8,756 | £10,077 | £33,029 |
| Net Return | £5,201 | £5,372 | £8,676 | £10,746 | £12,284 | £42,278 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change