Flat B12 2 beds 1 bath

Rea Place, Birmingham, West Midlands B12

West Midlands, England · B12

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£9,123

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£40,549

↗ 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	£10,344	£10,499	£10,657	£10,923	£11,196	£53,619
Total Expenses	£8,343	£8,409	£8,466	£8,534	£8,604	£42,356
Profit Before Tax	£2,001	£2,090	£2,191	£2,389	£2,592	£11,263
Profit After Tax	£1,621	£1,693	£1,775	£1,935	£2,100	£9,123
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£5,746	£9,304	£11,495	£13,122	£10,005	£49,673
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	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