Flat B16 1 bed 1 bath

Sherborne Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£25,990First Year

Profit From Rental Income

After 5 Years

£1,720

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£18,974

↗ 23%After 5 Years

Return On Investment

80%

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	£6,192	£6,285	£6,442	£6,603	£6,801	£32,323
Total Expenses	£5,924	£5,979	£6,038	£6,098	£6,161	£30,200
Profit Before Tax	£268	£305	£404	£505	£641	£2,123
Profit After Tax	£217	£247	£327	£409	£519	£1,720
Change In Property Value	£2,083	£2,135	£3,938	£5,030	£5,789	£18,974
Net Return	£2,299	£2,382	£4,265	£5,439	£6,308	£20,694
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change