Flat B12 0 beds 0 baths

Adelaide Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£151,450

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£368,629

↗ 25%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£94,044	£95,455	£96,886	£99,309	£101,791	£487,485
Total Expenses	£59,667	£59,858	£60,042	£60,326	£60,617	£300,510
Profit Before Tax	£34,377	£35,597	£36,844	£38,982	£41,174	£186,975
Profit After Tax	£27,845	£28,833	£29,844	£31,576	£33,351	£151,450
Change In Property Value	£37,500	£69,188	£88,368	£101,703	£71,870	£368,629
Net Return	£65,345	£98,021	£118,212	£133,279	£105,221	£520,079
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	12%	18%	22%	25%	19%	97%

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