Flat B16 2 beds 2 baths

Sheepcote Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£100,482First Year

Profit From Rental Income

After 5 Years

£26,885

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,880

↗ 23%After 5 Years

Return On Investment

99%

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	£23,772	£24,129	£24,732	£25,350	£26,111	£124,093
Total Expenses	£17,948	£18,050	£18,172	£18,297	£18,435	£90,902
Profit Before Tax	£5,824	£6,079	£6,560	£7,053	£7,676	£33,191
Profit After Tax	£4,717	£4,924	£5,313	£5,713	£6,218	£26,885
Change In Property Value	£7,999	£8,199	£15,127	£19,320	£22,236	£72,880
Net Return	£12,716	£13,122	£20,440	£25,033	£28,453	£99,765
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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