Flat
B16
2 beds
2 baths
Sheepcote Street, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£20,969
↗ 21%After 5 Years
Change In Property Value
£74,030
↗ 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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £17,040 | £17,118 | £17,216 | £17,315 | £17,427 | £86,115 |
| Profit Before Tax | £4,416 | £4,660 | £5,107 | £5,565 | £6,140 | £25,888 |
| Profit After Tax | £3,577 | £3,774 | £4,136 | £4,508 | £4,974 | £20,969 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £11,702 | £12,102 | £19,502 | £24,133 | £27,560 | £94,999 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change