Flat B16 1 bed 1 bath

Sheepcote Street, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£5,576

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,195

↗ 23%After 5 Years

Return On Investment

89%

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	£8,544	£8,672	£8,889	£9,111	£9,385	£44,601
Total Expenses	£7,417	£7,476	£7,540	£7,607	£7,677	£37,716
Profit Before Tax	£1,127	£1,196	£1,348	£1,505	£1,708	£6,884
Profit After Tax	£913	£969	£1,092	£1,219	£1,383	£5,576
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£3,788	£3,916	£6,529	£8,163	£9,376	£31,772
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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