Flat B16 0 beds 1 bath

Liberty Place, Sheepcote Street B16

West Midlands, England · B16

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£6,567

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£27,334

↗ 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	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£7,947	£8,013	£8,085	£8,159	£8,236	£40,440
Profit Before Tax	£1,353	£1,427	£1,591	£1,759	£1,978	£8,108
Profit After Tax	£1,096	£1,156	£1,288	£1,425	£1,603	£6,567
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£4,096	£4,231	£6,962	£8,671	£9,942	£33,901
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