Flat
B5
1 bed
1 bath
Sherlock Street B5
West Midlands, England · B5
View property listing
Initial Investment
£73,598First YearProfit From Rental Income
£20,209
↗ 27%After 5 Years
Change In Property Value
£55,123
↗ 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 | £18,096 | £18,367 | £18,827 | £19,297 | £19,876 | £94,464 |
| Total Expenses | £13,721 | £13,801 | £13,897 | £13,994 | £14,101 | £69,514 |
| Profit Before Tax | £4,375 | £4,566 | £4,930 | £5,303 | £5,775 | £24,949 |
| Profit After Tax | £3,544 | £3,699 | £3,993 | £4,295 | £4,678 | £20,209 |
| Change In Property Value | £6,050 | £6,201 | £11,441 | £14,613 | £16,818 | £55,123 |
| Net Return | £9,594 | £9,900 | £15,434 | £18,908 | £21,496 | £75,332 |
| 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