Flat B12 3 beds 2 baths

Bird Close, Belgrave Village, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£33,131

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£95,844

↗ 25%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,456	£24,823	£25,195	£25,825	£26,471	£126,770
Total Expenses	£16,994	£17,081	£17,159	£17,264	£17,371	£85,868
Profit Before Tax	£7,462	£7,742	£8,036	£8,561	£9,100	£40,902
Profit After Tax	£6,044	£6,271	£6,509	£6,935	£7,371	£33,131
Change In Property Value	£9,750	£17,989	£22,976	£26,443	£18,686	£95,844
Net Return	£15,794	£24,260	£29,485	£33,378	£26,057	£128,974
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	24%	27%	21%	108%

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