Flat B16 1 bed 1 bath

Sheepcote Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,311

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 23%After 5 Years

Return On Investment

98%

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	£12,636	£12,826	£13,146	£13,475	£13,879	£65,962
Total Expenses	£10,008	£10,073	£10,148	£10,225	£10,308	£50,763
Profit Before Tax	£2,628	£2,752	£2,998	£3,250	£3,571	£15,198
Profit After Tax	£2,128	£2,229	£2,428	£2,632	£2,892	£12,311
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£6,378	£6,586	£10,466	£12,898	£14,707	£51,034
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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