Flat B16 2 beds 2 baths

Sheepcote Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£23,732

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£64,919

↗ 23%After 5 Years

Return On Investment

100%

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	£21,180	£21,498	£22,035	£22,586	£23,264	£110,562
Total Expenses	£16,043	£16,135	£16,245	£16,358	£16,481	£81,263
Profit Before Tax	£5,137	£5,362	£5,790	£6,228	£6,782	£29,299
Profit After Tax	£4,161	£4,343	£4,690	£5,045	£5,494	£23,732
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£11,286	£11,647	£18,164	£22,254	£25,300	£88,651
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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