Flat B16 1 bed 1 bath

Sherborne Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£6,801

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£28,473

↗ 23%After 5 Years

Return On Investment

92%

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	£9,288	£9,427	£9,663	£9,905	£10,202	£48,485
Total Expenses	£7,888	£7,948	£8,015	£8,083	£8,155	£40,089
Profit Before Tax	£1,400	£1,479	£1,648	£1,822	£2,047	£8,396
Profit After Tax	£1,134	£1,198	£1,335	£1,476	£1,658	£6,801
Change In Property Value	£3,125	£3,203	£5,910	£7,548	£8,687	£28,473
Net Return	£4,259	£4,401	£7,245	£9,024	£10,345	£35,274
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	11%	19%	23%	27%	92%

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