Flat B16 2 beds 2 baths

Sheepcote Street, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£100,482First Year

Profit From Rental Income

After 5 Years

£20,502

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£72,880

↗ 23%After 5 Years

Return On Investment

93%

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	£21,120	£21,437	£21,973	£22,522	£23,198	£110,249
Total Expenses	£16,806	£16,884	£16,980	£17,079	£17,189	£84,938
Profit Before Tax	£4,314	£4,553	£4,992	£5,443	£6,008	£25,311
Profit After Tax	£3,494	£3,688	£4,044	£4,409	£4,867	£20,502
Change In Property Value	£7,999	£8,199	£15,127	£19,320	£22,236	£72,880
Net Return	£11,493	£11,887	£19,171	£23,729	£27,102	£93,382
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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