Flat B15 0 beds 0 baths

Unit 7 The Cloisters, George Road, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£44,298

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£121,648

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,032	£31,497	£31,970	£32,769	£33,588	£160,857
Total Expenses	£21,030	£21,126	£21,215	£21,336	£21,461	£106,168
Profit Before Tax	£10,002	£10,371	£10,755	£11,433	£12,127	£54,689
Profit After Tax	£8,102	£8,401	£8,712	£9,261	£9,823	£44,298
Change In Property Value	£12,375	£22,832	£29,161	£33,562	£23,717	£121,648
Net Return	£20,477	£31,232	£37,873	£42,823	£33,540	£165,946
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	23%	26%	21%	103%

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