Flat
B16
1 bed
1 bath
Sheepcote Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£12,923
↗ 24%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
99%
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 | £13,008 | £13,203 | £13,533 | £13,872 | £14,288 | £67,904 |
| Total Expenses | £10,244 | £10,309 | £10,385 | £10,463 | £10,547 | £51,949 |
| Profit Before Tax | £2,764 | £2,894 | £3,148 | £3,408 | £3,740 | £15,954 |
| Profit After Tax | £2,239 | £2,344 | £2,550 | £2,761 | £3,030 | £12,923 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £6,614 | £6,828 | £10,823 | £13,328 | £15,192 | £52,785 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change