Flat B1 1 bed 2 baths

Tenby Street North, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£99,887First Year

Profit From Rental Income

After 5 Years

£25,476

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£78,211

↗ 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	£19,956	£20,255	£20,559	£21,073	£21,600	£103,444
Total Expenses	£14,235	£14,315	£14,387	£14,480	£14,575	£71,992
Profit Before Tax	£5,721	£5,940	£6,173	£6,593	£7,025	£31,451
Profit After Tax	£4,634	£4,811	£5,000	£5,341	£5,690	£25,476
Change In Property Value	£7,956	£14,679	£18,749	£21,578	£15,248	£78,211
Net Return	£12,590	£19,491	£23,748	£26,919	£20,939	£103,686
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	20%	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