Flat B12 0 beds 0 baths

17 - 20, Green Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£71,516

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£184,314

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,028	£47,733	£48,449	£49,661	£50,902	£243,774
Total Expenses	£30,834	£30,955	£31,067	£31,230	£31,397	£155,483
Profit Before Tax	£16,194	£16,779	£17,382	£18,431	£19,505	£88,291
Profit After Tax	£13,117	£13,591	£14,080	£14,929	£15,799	£71,516
Change In Property Value	£18,750	£34,594	£44,184	£50,852	£35,935	£184,314
Net Return	£31,867	£48,185	£58,264	£65,780	£51,734	£255,830
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	13%	19%	23%	26%	21%	104%

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