Flat B16 1 bed 1 bath

Sherborne Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£3,127

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£21,640

↗ 23%After 5 Years

Return On Investment

84%

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	£7,056	£7,162	£7,341	£7,524	£7,750	£36,833
Total Expenses	£6,475	£6,531	£6,592	£6,654	£6,720	£32,972
Profit Before Tax	£581	£631	£749	£870	£1,031	£3,861
Profit After Tax	£471	£511	£606	£705	£835	£3,127
Change In Property Value	£2,375	£2,434	£4,491	£5,737	£6,602	£21,640
Net Return	£2,846	£2,945	£5,098	£6,441	£7,437	£24,767
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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