Flat B1 2 beds 2 baths

Tenby Street North, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£26,711

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£81,098

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,688	£20,998	£21,313	£21,846	£22,392	£107,238
Total Expenses	£14,687	£14,768	£14,840	£14,935	£15,032	£74,262
Profit Before Tax	£6,001	£6,231	£6,473	£6,911	£7,360	£32,976
Profit After Tax	£4,861	£5,047	£5,243	£5,598	£5,961	£26,711
Change In Property Value	£8,250	£15,221	£19,441	£22,375	£15,811	£81,098
Net Return	£13,111	£20,268	£24,684	£27,973	£21,773	£107,809
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	104%

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