Flat B16 2 beds 2 baths

Sheepcote Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£11,699

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 23%After 5 Years

Return On Investment

98%

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	£12,264	£12,448	£12,759	£13,078	£13,470	£64,020
Total Expenses	£9,773	£9,837	£9,911	£9,987	£10,069	£49,577
Profit Before Tax	£2,491	£2,611	£2,848	£3,091	£3,402	£14,443
Profit After Tax	£2,018	£2,115	£2,307	£2,504	£2,755	£11,699
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£6,143	£6,343	£10,108	£12,467	£14,222	£49,283
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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