Flat B12 2 beds 1 bath

Balsall Heath Road, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£22,446

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£71,268

↗ 25%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,180	£18,453	£18,729	£19,198	£19,678	£94,238
Total Expenses	£13,149	£13,226	£13,295	£13,383	£13,474	£66,527
Profit Before Tax	£5,031	£5,227	£5,435	£5,814	£6,204	£27,711
Profit After Tax	£4,075	£4,234	£4,402	£4,710	£5,025	£22,446
Change In Property Value	£7,250	£13,376	£17,084	£19,663	£13,895	£71,268
Net Return	£11,325	£17,610	£21,487	£24,372	£18,920	£93,714
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	111%

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