Flat
B16
1 bed
1 bath
Ulysses, 50 Sherborne Street B16
West Midlands, England · B16
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£10,610
↗ 27%After 5 Years
Change In Property Value
£29,612
↗ 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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £8,208 | £8,270 | £8,339 | £8,410 | £8,487 | £41,713 |
| Profit Before Tax | £2,292 | £2,388 | £2,585 | £2,787 | £3,046 | £13,098 |
| Profit After Tax | £1,857 | £1,934 | £2,094 | £2,257 | £2,468 | £10,610 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £5,107 | £5,266 | £8,240 | £10,107 | £11,502 | £40,222 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change