Flat B16 2 beds 2 baths

Sherborne Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£15,938

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

101%

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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£11,421	£11,489	£11,570	£11,652	£11,742	£57,873
Profit Before Tax	£3,435	£3,590	£3,886	£4,190	£4,575	£19,677
Profit After Tax	£2,783	£2,908	£3,148	£3,394	£3,706	£15,938
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£7,783	£8,033	£12,604	£15,471	£17,605	£61,495
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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