Flat B16 1 bed 1 bath

53 Sherborne Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£1,772

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

79%

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	£8,100	£8,221	£8,427	£8,638	£8,897	£42,283
Total Expenses	£7,873	£7,942	£8,017	£8,092	£8,172	£40,096
Profit Before Tax	£227	£279	£410	£545	£725	£2,188
Profit After Tax	£184	£226	£333	£442	£587	£1,772
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£3,059	£3,173	£5,769	£7,386	£8,580	£27,967
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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