Flat B12 2 beds 1 bath

Bradford Street, Digbeth, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£20,336

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£66,353

↗ 25%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,932	£17,186	£17,444	£17,880	£18,327	£87,768
Total Expenses	£12,380	£12,456	£12,523	£12,608	£12,695	£62,662
Profit Before Tax	£4,552	£4,730	£4,921	£5,272	£5,631	£25,106
Profit After Tax	£3,687	£3,831	£3,986	£4,270	£4,561	£20,336
Change In Property Value	£6,750	£12,454	£15,906	£18,307	£12,937	£66,353
Net Return	£10,437	£16,285	£19,892	£22,577	£17,498	£86,689
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	112%

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