Flat B16 2 beds 2 baths

Sheepcote Street, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£7,280

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 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	£11,892	£12,070	£12,372	£12,681	£13,062	£62,078
Total Expenses	£10,437	£10,522	£10,614	£10,709	£10,809	£53,091
Profit Before Tax	£1,455	£1,549	£1,758	£1,973	£2,253	£8,987
Profit After Tax	£1,178	£1,254	£1,424	£1,598	£1,825	£7,280
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,178	£5,354	£8,988	£11,259	£12,945	£43,725
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
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