Flat B16 2 beds 2 baths

Sheepcote Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£13,535

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

99%

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	£13,380	£13,581	£13,920	£14,268	£14,696	£69,845
Total Expenses	£10,480	£10,546	£10,622	£10,701	£10,787	£53,135
Profit Before Tax	£2,901	£3,035	£3,298	£3,567	£3,910	£16,710
Profit After Tax	£2,349	£2,458	£2,671	£2,889	£3,167	£13,535
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,849	£7,071	£11,181	£13,759	£15,676	£54,536
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	29%	99%

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