Flat B12 2 beds 2 baths

Darwin Street, Birmingham, West Midlands B12

West Midlands, England · B12

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£15,543

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£55,294

↗ 25%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,112	£14,324	£14,539	£14,902	£15,275	£73,151
Total Expenses	£10,651	£10,722	£10,784	£10,862	£10,942	£53,961
Profit Before Tax	£3,461	£3,602	£3,754	£4,040	£4,332	£19,190
Profit After Tax	£2,804	£2,918	£3,041	£3,272	£3,509	£15,543
Change In Property Value	£5,625	£10,378	£13,255	£15,255	£10,781	£55,294
Net Return	£8,429	£13,296	£16,296	£18,528	£14,290	£70,838
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	113%

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