Flat B16 1 bed 1 bath

Sheepcote Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£51,400First Year

Profit From Rental Income

After 5 Years

£12,038

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£38,268

↗ 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	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£9,913	£9,978	£10,053	£10,129	£10,212	£50,285
Profit Before Tax	£2,567	£2,689	£2,931	£3,179	£3,496	£14,862
Profit After Tax	£2,079	£2,178	£2,374	£2,575	£2,832	£12,038
Change In Property Value	£4,200	£4,305	£7,943	£10,145	£11,676	£38,268
Net Return	£6,279	£6,483	£10,317	£12,720	£14,507	£50,306
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
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