Flat
B90
2 beds
1 bath
Sandy Hill Road, Shirley B90
West Midlands, England · B90
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£16,582
↗ 26%After 5 Years
Change In Property Value
£47,835
↗ 23%After 5 Years
Return On Investment
101%
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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £11,933 | £12,004 | £12,087 | £12,172 | £12,266 | £60,462 |
| Profit Before Tax | £3,571 | £3,733 | £4,043 | £4,361 | £4,764 | £20,471 |
| Profit After Tax | £2,892 | £3,024 | £3,275 | £3,532 | £3,859 | £16,582 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £8,142 | £8,405 | £13,203 | £16,213 | £18,453 | £64,417 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change