Flat B16 1 bed 1 bath

Sherborne Street, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£7,421

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£29,601

↗ 23%After 5 Years

Return On Investment

93%

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	£9,660	£9,805	£10,050	£10,301	£10,610	£50,427
Total Expenses	£8,122	£8,182	£8,250	£8,319	£8,392	£41,265
Profit Before Tax	£1,538	£1,623	£1,800	£1,983	£2,218	£9,162
Profit After Tax	£1,246	£1,314	£1,458	£1,606	£1,797	£7,421
Change In Property Value	£3,249	£3,330	£6,144	£7,847	£9,031	£29,601
Net Return	£4,495	£4,644	£7,602	£9,453	£10,828	£37,022
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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