Flat
B16
2 beds
2 baths
Sheepcote Street, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£21,002
↗ 27%After 5 Years
Change In Property Value
£58,085
↗ 23%After 5 Years
Return On Investment
102%
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 | £18,948 | £19,232 | £19,713 | £20,206 | £20,812 | £98,911 |
| Total Expenses | £14,407 | £14,490 | £14,590 | £14,692 | £14,803 | £72,983 |
| Profit Before Tax | £4,541 | £4,742 | £5,123 | £5,514 | £6,009 | £25,929 |
| Profit After Tax | £3,678 | £3,841 | £4,150 | £4,466 | £4,867 | £21,002 |
| Change In Property Value | £6,375 | £6,534 | £12,056 | £15,398 | £17,722 | £58,085 |
| Net Return | £10,053 | £10,375 | £16,206 | £19,864 | £22,589 | £79,087 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change