Flat B12 2 beds 1 bath

Belgrave Village, Eden Avenue, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£23,501

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£73,726

↗ 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	£18,804	£19,086	£19,372	£19,857	£20,353	£97,472
Total Expenses	£13,533	£13,611	£13,681	£13,771	£13,863	£68,459
Profit Before Tax	£5,271	£5,475	£5,692	£6,086	£6,490	£29,013
Profit After Tax	£4,270	£4,435	£4,610	£4,929	£5,257	£23,501
Change In Property Value	£7,500	£13,838	£17,674	£20,341	£14,374	£73,726
Net Return	£11,770	£18,272	£22,284	£25,270	£19,631	£97,226
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