Flat B12 4 beds 3 baths

Parkes Avenue, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£45,926

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£125,334

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,980	£32,460	£32,947	£33,770	£34,615	£165,771
Total Expenses	£21,607	£21,705	£21,795	£21,919	£22,046	£109,073
Profit Before Tax	£10,373	£10,754	£11,152	£11,851	£12,568	£56,698
Profit After Tax	£8,402	£8,711	£9,033	£9,599	£10,180	£45,926
Change In Property Value	£12,750	£23,524	£30,045	£34,579	£24,436	£125,334
Net Return	£21,152	£32,235	£39,078	£44,179	£34,616	£171,260
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	19%	23%	26%	21%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change