Flat B15 2 beds 2 baths

Lexington Gardens, Birmingham B15

West Midlands, England · B15

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£17,126

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£58,981

↗ 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	£15,048	£15,274	£15,503	£15,890	£16,288	£78,003
Total Expenses	£11,227	£11,299	£11,363	£11,444	£11,526	£56,860
Profit Before Tax	£3,821	£3,974	£4,140	£4,447	£4,761	£21,143
Profit After Tax	£3,095	£3,219	£3,353	£3,602	£3,857	£17,126
Change In Property Value	£6,000	£11,070	£14,139	£16,273	£11,499	£58,981
Net Return	£9,095	£14,289	£17,492	£19,874	£15,356	£76,106
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	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