Flat B11 3 beds 1 bath

Doris Road, Sparkhill B11

West Midlands, England · B11

Initial Investment

First Year

£79,150First Year

Profit From Rental Income

After 5 Years

£11,710

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£58,996

↗ 23%After 5 Years

Return On Investment

89%

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	£16,236	£16,480	£16,892	£17,314	£17,833	£84,754
Total Expenses	£13,899	£13,970	£14,054	£14,140	£14,235	£70,298
Profit Before Tax	£2,337	£2,510	£2,838	£3,174	£3,599	£14,456
Profit After Tax	£1,893	£2,033	£2,298	£2,571	£2,915	£11,710
Change In Property Value	£6,475	£6,637	£12,245	£15,640	£18,000	£58,996
Net Return	£8,368	£8,670	£14,543	£18,210	£20,915	£70,706
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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