Flat
B16
2 beds
1 bath
Sherborne Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£7,413
↗ 19%After 5 Years
Change In Property Value
£29,612
↗ 23%After 5 Years
Return On Investment
93%
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 | £9,660 | £9,805 | £10,050 | £10,301 | £10,610 | £50,427 |
| Total Expenses | £8,124 | £8,184 | £8,252 | £8,321 | £8,394 | £41,275 |
| Profit Before Tax | £1,536 | £1,621 | £1,798 | £1,981 | £2,216 | £9,152 |
| Profit After Tax | £1,244 | £1,313 | £1,457 | £1,604 | £1,795 | £7,413 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £4,494 | £4,644 | £7,603 | £9,454 | £10,830 | £37,025 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change